Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Franklin at 3102 Pearl Dr, Franklin, OH, 45005 listed at $285,000 pairs $2,596/mo rent with a $1,395/mo payment to leave $721/mo cash flow. Total monthly income runs $2,596/mo, and annual cash flow reaches $8,655/yr on $94,478 cash to close. Return on cash invested measures 29.07% in year one, and rental yield registers 10.93% at a $285,000 basis. Equity gained on principal adds $1,839/yr, and annual property appreciation at 5% supports $78,740 by year five. Five-year ROI tracks 152.51% and total cumulative return in cash totals $144,090. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,596/mo property income relative to a $1,395/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1980
0.56 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 45005, Franklin, OH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,533 (100%) |
| Owner Occupied HU | 9,874 (67.9%) |
| Renter Occupied HU | 4,068 (28.0%) |
| Vacant Housing Units | 591 ( 4.1%) |
| Median Home Value | $237,640 |
| Average Home Value | $283,600 |
Residential
13,590
Single Family
12,431
Multi-Family
1,159
Businesses
803
Date | Event | Price |
|---|---|---|
| 2025-08-15 | Sold | $285,000 |
| 2025-07-19 | Pending sale | $285,000 |
| 2025-07-18 | Listed for sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-20 | $2982.38 | 11.35% | $68,030 | 23.60% |
| 2023-10-20 | $2678.40 | 21.45% | $55,040 | -0.01% |
| 2022-10-20 | $2205.32 | 5.94% | $55,044 | N/A |
Listed by: Tiffanie L. Routson • Faulkner Four Percent
Mls Name: Cincy MLS
Mls Provider:
Mls ID: #1848327
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
