3134 Willow Bnd EBeavercreekOH45434
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 Beavercreek at 3134 Willow Bnd E, Beavercreek, OH, 45434 earns $760/mo cash flow from $2,766/mo rent with a $1,493/mo payment. Total monthly income totals $2,766/mo, and annual cash flow totals $9,115/yr on $101,108 capital. ROI tracks 28.92% on current figures, and rental yield reads 10.88% at a $305,000 purchase. Equity gained on principal adds $1,968/yr, and 5% annual appreciation supports $84,266 over five years. Five-year ROI reaches 151.71% and total cumulative return in cash sums $153,394. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,766/mo property income instead of your personal income.
Single Family
Built in 1970
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45434, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,912 (100%) |
| Owner Occupied HU | 4,367 (88.9%) |
| Renter Occupied HU | 410 ( 8.3%) |
| Vacant Housing Units | 135 ( 2.7%) |
| Median Home Value | $336,348 |
| Average Home Value | $395,061 |
Housing Distribution
Address Breakdown
Residential
4,935
Single Family
4,935
Multi-Family
0
Businesses
488
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christopher John • Red 1 Realty
Mls Name: DABR MLS
Mls ID: #950625