3244 Gambit Sq #5DaytonOH45449
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe 11.99% yield at 3244 Gambit Sq #5, Dayton, OH, 45449 in Dayton is solid, but the $585/mo payment compresses net cash flow to $92/mo at $130,000. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $35,917 by year five, and $1,197/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (2.22) without U.S. income documentation. Total projected return: $56,957.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12% | 8.1% |
| Monthly Cash Flow | $92 | $450 |
City averages based on Dayton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,298 |
| Total Monthly Debt Service | $1,154 |
| DSCR Ratio | 1.12x |
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.
Condo
Built in 1973
675.18 sqft lot
$N/A/sqft
$351 monthly HOA
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
Condo
Built in 1973
675.18 sqft lot
$N/A/sqft
$351 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices