4076 Whitegate DrBeavercreekOH45430
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeWhen a property's DSCR clears 1.5x, lenders and investors both pay attention. 4076 Whitegate Dr, Beavercreek, OH, 45430 in Beavercreek achieves a 1.56 ratio at $305,000: $2,144/mo rent versus $1,371/mo debt service. Rental yield 8.44%. Ziffy Mortgage's no-W2 DSCR loan is purpose-built for assets like this. The 8.44% yield compounds alongside 5% annual appreciation projecting $84,266 in value. Total projected cumulative return: $101,078.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 6.2% |
| Monthly Cash Flow | $(262) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,144 |
| Total Monthly Debt Service | $2,285 |
| DSCR Ratio | 0.94x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2006
2,099 sqft lot
$N/A/sqft
$400 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45430, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,219 (100%) |
| Owner Occupied HU | 2,502 (77.7%) |
| Renter Occupied HU | 609 (18.9%) |
| Vacant Housing Units | 108 ( 3.4%) |
| Median Home Value | $276,190 |
| Average Home Value | $306,329 |
Housing Distribution
Address Breakdown
Residential
3,380
Single Family
2,959
Multi-Family
421
Businesses
150
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 2006
2,099 sqft lot
$N/A/sqft
$400 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45430, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,219 (100%) |
| Owner Occupied HU | 2,502 (77.7%) |
| Renter Occupied HU | 609 (18.9%) |
| Vacant Housing Units | 108 ( 3.4%) |
| Median Home Value | $276,190 |
| Average Home Value | $306,329 |
Housing Distribution
Address Breakdown
Residential
3,380
Single Family
2,959
Multi-Family
421
Businesses
150
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bryan C Ogletree • RE/MAX Victory + Affiliates
Mls Name: DABR MLS
Mls Provider:
Mls ID: #928960
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Copyright Dayton Area Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.