366 Harrogate Loop NWestervilleOH43082
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
Rental property for sale in Westerville at 366 Harrogate Loop N, Westerville, OH, 43082 generates $3,630/mo in rent and, after a $2,447/mo payment, leaves $342/mo in cash flow. Total monthly income is $3,630/mo, and annual cash flow is $4,098/yr on $165,717 invested. Return on cash invested sits at 22.38% in year one, and rental yield is 8.71% on a $499,900 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation builds toward $138,113 over five years. Five-year ROI reaches 116.63% and total cumulative return in cash sums $193,272. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,630/mo property income rather than buyer’s personal income.
Single Family
Built in 1993
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 43082, Westerville, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,951 (100%) |
| Owner Occupied HU | 10,888 (84.1%) |
| Renter Occupied HU | 1,655 (12.8%) |
| Vacant Housing Units | 408 ( 3.2%) |
| Median Home Value | $484,702 |
| Average Home Value | $518,752 |
Housing Distribution
Address Breakdown
Residential
12,911
Single Family
12,789
Multi-Family
122
Businesses
885
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Emily Groza Yoko • The Brokerage House
Mls Name: Columbus and Central Ohio Regional MLS
Mls ID: #225034021