24 Cedarlawn DrDaytonOH45415
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 24 Cedarlawn Dr, Dayton, OH, 45415 in Dayton. Priced at $145,000, it generates $2,353/mo in gross rent and $1,353/mo in net monthly cash flow, a 19.47% yield that comfortably supports the 3.61 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $16,233. Five-year appreciation: $40,061. Equity from principal paydown: $1,335/yr. Total projected cumulative return: $142,510.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 19.5% | 8.1% |
| Monthly Cash Flow | $1,353 | $450 |
City averages based on Dayton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,353 |
| Total Monthly Debt Service | $943 |
| DSCR Ratio | 2.50x |
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 1926
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45415, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,604 (100%) |
| Owner Occupied HU | 3,751 (66.9%) |
| Renter Occupied HU | 1,567 (28.0%) |
| Vacant Housing Units | 286 ( 5.1%) |
| Median Home Value | $209,853 |
| Average Home Value | $219,763 |
Housing Distribution
Address Breakdown
Residential
5,528
Single Family
4,692
Multi-Family
836
Businesses
330
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 1926
0.38 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45415, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,604 (100%) |
| Owner Occupied HU | 3,751 (66.9%) |
| Renter Occupied HU | 1,567 (28.0%) |
| Vacant Housing Units | 286 ( 5.1%) |
| Median Home Value | $209,853 |
| Average Home Value | $219,763 |
Housing Distribution
Address Breakdown
Residential
5,528
Single Family
4,692
Multi-Family
836
Businesses
330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices