3112 Legend Way, Dayton, OH, 45449 | $170/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
888 sft

2116 Spencer Ln, Middletown, OH, 45042

2 Bed
2 Bath
943 sft

1788 Cherokee Dr APT F, Dayton, OH, 45449

3 Bed
2 Bath
1579 sft

123 Notre Dame Ave, Dayton, OH, 45404

3 Bed
1 Bath
864 sft

4660 Gardendale Ave, Dayton, OH, 45417

Nearby investment properties with comparable prices

3 Bed
2 Bath
- sft

1209 Grove St, Middletown, OH, 45044

2 Bed
1 Bath
620 sft

4318 Airway Rd, Dayton, OH, 45431

Investment Property+ 1 more

4 Bed
2 Bath
1992 sft

108 Willowwood Dr, Dayton, OH, 45405

Rental Income+ 1 more

2 Bed
1 Bath
760 sft

308 Smith St, Dayton, OH, 45417

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Dayton at 3112 Legend Way, Dayton, OH, 45449 listed at $119,900 pairs $959/mo rent with a $587/mo payment to leave $170/mo cash flow. Total monthly income runs $959/mo, and annual cash flow reaches $2,042/yr on $39,747 cash to close. Return on cash invested measures 25.05% in year one, and rental yield registers 9.6% at a $119,900 basis. Equity gained on principal adds $774/yr, and annual property appreciation at 5% supports $33,126 by year five. Five-year ROI tracks 131% and total cumulative return in cash totals $52,068. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $959/mo property income relative to a $587/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1973

675.18 sqft lot

$N/A/sqft

No HOA