2127 Carrington LnMiamisburgOH45342
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 2127 Carrington Ln, Miamisburg, OH, 45342 in Miamisburg. Priced at $415,000, it generates $3,480/mo in gross rent and $750/mo in net monthly cash flow, a 10.06% yield that comfortably supports the 1.86 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $9,002. Five-year appreciation: $114,657. Equity from principal paydown: $3,822/yr. Total projected cumulative return: $206,367.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 6.2% |
| Monthly Cash Flow | $750 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,480 |
| Total Monthly Debt Service | $2,565 |
| DSCR Ratio | 1.36x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2001
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45342, Miamisburg, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,311 (100%) |
| Owner Occupied HU | 9,916 (57.3%) |
| Renter Occupied HU | 6,289 (36.3%) |
| Vacant Housing Units | 1,106 ( 6.4%) |
| Median Home Value | $248,361 |
| Average Home Value | $258,420 |
Housing Distribution
Address Breakdown
Residential
16,759
Single Family
14,303
Multi-Family
2,456
Businesses
895
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2001
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45342, Miamisburg, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,311 (100%) |
| Owner Occupied HU | 9,916 (57.3%) |
| Renter Occupied HU | 6,289 (36.3%) |
| Vacant Housing Units | 1,106 ( 6.4%) |
| Median Home Value | $248,361 |
| Average Home Value | $258,420 |
Housing Distribution
Address Breakdown
Residential
16,759
Single Family
14,303
Multi-Family
2,456
Businesses
895
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Matthew J Sadler • Keller Williams Community Part
Mls Name: DABR MLS
Mls ID: #945867