3064 Rio Brazos DrLake WaynokaOH45171
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 3064 Rio Brazos Dr, Lake Waynoka, OH, 45171 in Lake Waynoka deserves attention. This $339,500 property earns $3,000/mo in rent, a 10.6% gross yield, and nets $767/mo after the $1,527/mo payment. DSCR 1.96 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $93,798 compounds alongside $3,127/yr in yearly equity build, for a total cumulative return of $178,659.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 6.2% |
| Monthly Cash Flow | $767 | $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 | $3,000 |
| Total Monthly Debt Service | $2,098 |
| DSCR Ratio | 1.43x |
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 2022
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45171, Sardinia, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,035 (100%) |
| Owner Occupied HU | 2,074 (68.3%) |
| Renter Occupied HU | 471 (15.5%) |
| Vacant Housing Units | 490 (16.1%) |
| Median Home Value | $193,389 |
| Average Home Value | $235,784 |
Housing Distribution
Address Breakdown
Residential
2,685
Single Family
2,685
Multi-Family
0
Businesses
82
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 2022
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45171, Sardinia, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,035 (100%) |
| Owner Occupied HU | 2,074 (68.3%) |
| Renter Occupied HU | 471 (15.5%) |
| Vacant Housing Units | 490 (16.1%) |
| Median Home Value | $193,389 |
| Average Home Value | $235,784 |
Housing Distribution
Address Breakdown
Residential
2,685
Single Family
2,685
Multi-Family
0
Businesses
82
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Doris J. Kitchen • Plum Tree Realty
Mls Name: Cincy MLS
Mls ID: #1855851