3133 Spillway DrBellbrookOH45305
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
Investment Highlights
Investment property for sale in Bellbrook at 3133 Spillway Dr, Bellbrook, OH, 45305 uses $180,950 cash to close to unlock $12,086/yr annual cash flow and $1,007/mo monthly cash flow. Total monthly income runs $4,625/mo, and a $2,692/mo payment keeps the spread at $1,007/mo. Purchase price stands at $550,000, and rental yield measures 10.09% with $4,625/mo rent. Return on cash invested shows 26.74% in year one, and 5% annual appreciation builds toward $151,955 over five years. Five-year ROI reaches 139.97% and total cumulative return in cash records $253,270. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,625/mo property income covering a $2,692/mo payment rather than investor’s personal income.
Single Family
Built in 2013
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45305, Bellbrook, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,977 (100%) |
| Owner Occupied HU | 3,780 (75.9%) |
| Renter Occupied HU | 1,026 (20.6%) |
| Vacant Housing Units | 171 ( 3.4%) |
| Median Home Value | $373,891 |
| Average Home Value | $429,979 |
Housing Distribution
Address Breakdown
Residential
4,657
Single Family
4,517
Multi-Family
140
Businesses
318
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices