3089 Walworth Avenue Lot #4CincinnatiOH45226
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play3089 Walworth Avenue Lot #4, Cincinnati, OH, 45226 in Cincinnati is priced for appreciation, not yield. Rental yield 1.4%. At $1,495,000 with a 1.4% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $413,041 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.26) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $38,771.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 1.4% | 6.8% |
| Monthly Cash Flow | $(8,258) | $450 |
City averages based on Cincinnati market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,741 |
| Total Monthly Debt Service | $9,404 |
| DSCR Ratio | 0.19x |
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 N/A
4,748 sqft lot
$N/A/sqft
$1,980 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45226, Cincinnati, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,210 (100%) |
| Owner Occupied HU | 1,739 (54.2%) |
| Renter Occupied HU | 1,131 (35.2%) |
| Vacant Housing Units | 340 (10.6%) |
| Median Home Value | $499,798 |
| Average Home Value | $596,249 |
Housing Distribution
Address Breakdown
Residential
3,207
Single Family
2,338
Multi-Family
869
Businesses
381
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 N/A
4,748 sqft lot
$N/A/sqft
$1,980 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45226, Cincinnati, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,210 (100%) |
| Owner Occupied HU | 1,739 (54.2%) |
| Renter Occupied HU | 1,131 (35.2%) |
| Vacant Housing Units | 340 (10.6%) |
| Median Home Value | $499,798 |
| Average Home Value | $596,249 |
Housing Distribution
Address Breakdown
Residential
3,207
Single Family
2,338
Multi-Family
869
Businesses
381
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael P Hines • Coldwell Banker Realty
Mls Name: Cincy MLS
Mls Provider:
Mls ID: #1825813
Disclaimer: The data relating to real estate for sale on this website comes in part from the Broker Reciprocity programs of the MLS of Greater Cincinnati, Inc.. Those listings held by brokerage firms other than Zillow, Inc. are marked with the Broker Reciprocity logo and house icon. The properties displayed may not be all of the properties available through Broker Reciprocity. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Zillow, Inc. does not display the entire Cincinnati MLS Broker Reciprocity database on this web site. The listings of some real estate brokerage firms have been excluded. Copyright 2025, MLS of Greater Cincinnati, Inc. All rights reserved