3509 Marwood 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 3509 Marwood Dr, Bellbrook, OH, 45305 offers a 8.44% rental yield on a $559,900 purchase with $3,938/mo rent. Total monthly income registers $3,938/mo, and a $2,740/mo payment leaves $256/mo available for distribution. Annual cash flow reaches $3,066/yr on $184,207 to close, and return on cash invested stands at 21.72% in year one. Equity gained on principal adds $3,613/yr while 5% annual appreciation supports $154,690 over five years. Portfolio math shows five-year ROI at 113.06% and total cumulative return in cash at $208,270. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,938/mo property income against a $2,740/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
0.27 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