3220 Zephyr DrDaytonOH45414
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis Dayton rental at 3220 Zephyr Dr, Dayton, OH, 45414 sits in the solid-income band: 10.48% gross yield, $1,790/mo rent, $442/mo net after the $922/mo debt service, DSCR 1.94. Entry price of $205,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $56,638 and $1,888/yr in principal reduction bring total cumulative return to $106,485.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 8.1% |
| Monthly Cash Flow | $442 | $450 |
City averages based on Dayton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,790 |
| Total Monthly Debt Service | $1,267 |
| DSCR Ratio | 1.41x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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 1953
9,901 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45414, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,538 (100%) |
| Owner Occupied HU | 5,904 (61.9%) |
| Renter Occupied HU | 3,018 (31.6%) |
| Vacant Housing Units | 616 ( 6.5%) |
| Median Home Value | $224,286 |
| Average Home Value | $231,108 |
Housing Distribution
Address Breakdown
Residential
9,372
Single Family
8,900
Multi-Family
472
Businesses
1,116
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 1953
9,901 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45414, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,538 (100%) |
| Owner Occupied HU | 5,904 (61.9%) |
| Renter Occupied HU | 3,018 (31.6%) |
| Vacant Housing Units | 616 ( 6.5%) |
| Median Home Value | $224,286 |
| Average Home Value | $231,108 |
Housing Distribution
Address Breakdown
Residential
9,372
Single Family
8,900
Multi-Family
472
Businesses
1,116
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices