3000 Early RdDaytonOH45415
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 3000 Early Rd, Dayton, OH, 45415 in Dayton hard to pass up. The 10.43% gross yield on a $298,000 purchase results in $2,590/mo in rent and $629/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (1.93). Annual cash flow of $7,553, five-year appreciation of $82,332, and $2,745/yr in equity build-up combine for a projected total cumulative return of $154,063.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 8.1% |
| Monthly Cash Flow | $629 | $450 |
City averages based on Dayton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,590 |
| Total Monthly Debt Service | $1,842 |
| DSCR Ratio | 1.41x |
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 1968
0.42 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 1968
0.42 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