2570 Mardella DrBeavercreekOH45434
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 2570 Mardella Dr, Beavercreek, OH, 45434 listed at $300,000 pairs $3,005/mo rent with a $1,468/mo payment to leave $1,032/mo cash flow. Total monthly income runs $3,005/mo, and annual cash flow reaches $12,384/yr on $99,450 cash to close. Return on cash invested measures 32.36% in year one, and rental yield registers 12.02% at a $300,000 basis. Equity gained on principal adds $1,936/yr, and annual property appreciation at 5% supports $82,884 by year five. Five-year ROI tracks 170.11% and total cumulative return in cash totals $169,176. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,005/mo property income relative to a $1,468/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1964
0.49 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: Jerry E Williams • Wright-Patt Realty, Inc.
Mls Name: DABR MLS
Mls ID: #943534