2593 Terrell RdNew ViennaOH45159
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 2593 Terrell Rd, New Vienna, OH, 45159 in New Vienna is capital appreciation. Rental yield 3.04%. The 3.04% gross yield at $394,700 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $109,048 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.56) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $47,625.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 3% | 6.2% |
| Monthly Cash Flow | $(1,597) | $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 | $1,000 |
| Total Monthly Debt Service | $2,439 |
| DSCR Ratio | 0.41x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1913
5 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45159, New Vienna, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,389 (100%) |
| Owner Occupied HU | 1,002 (72.1%) |
| Renter Occupied HU | 306 (22.0%) |
| Vacant Housing Units | 81 ( 5.8%) |
| Median Home Value | $199,000 |
| Average Home Value | $255,294 |
Housing Distribution
Address Breakdown
Residential
1,219
Single Family
1,184
Multi-Family
35
Businesses
47
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 1913
5 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45159, New Vienna, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,389 (100%) |
| Owner Occupied HU | 1,002 (72.1%) |
| Renter Occupied HU | 306 (22.0%) |
| Vacant Housing Units | 81 ( 5.8%) |
| Median Home Value | $199,000 |
| Average Home Value | $255,294 |
Housing Distribution
Address Breakdown
Residential
1,219
Single Family
1,184
Multi-Family
35
Businesses
47
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Angela M Williams-Gebhardt • Heart State Realty LLC
Mls Name: Columbus and Central Ohio Regional MLS
Mls ID: #225038960