2177 Bandit TrlBeavercreekOH45434
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
Investment Highlights
Investment property for sale in Beavercreek at 2177 Bandit Trl, Beavercreek, OH, 45434 earns $782/mo cash flow from $3,412/mo rent with a $1,957/mo payment. Total monthly income totals $3,412/mo, and annual cash flow totals $9,382/yr on $132,567 capital. ROI tracks 26.99% on current figures, and rental yield reads 10.24% at a $399,900 purchase. Equity gained on principal adds $2,580/yr, and 5% annual appreciation supports $110,485 over five years. Five-year ROI reaches 141.29% and total cumulative return in cash sums $187,304. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,412/mo property income instead of your personal income.
Single Family
Built in 2001
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45434, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,912 (100%) |
| Owner Occupied HU | 4,367 (88.9%) |
| Renter Occupied HU | 410 ( 8.3%) |
| Vacant Housing Units | 135 ( 2.7%) |
| Median Home Value | $336,348 |
| Average Home Value | $395,061 |
Housing Distribution
Address Breakdown
Residential
4,935
Single Family
4,935
Multi-Family
0
Businesses
488
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Terry Blakley • RE/MAX Victory + Affiliates
Mls Name: DABR MLS
Mls ID: #939319