412 Waterfront PlDaytonOH45458
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 Dayton at 412 Waterfront Pl, Dayton, OH, 45458 priced at $147,900 converts $2,417/mo rent into $1,165/mo cash flow after a $724/mo obligation. Total monthly income equals $2,417/mo, and annual cash flow totals $13,986/yr on $49,029 invested. Return on cash invested prints 48.43% in year one, and rental yield reads 19.61% against a $147,900 entry. Equity gained on principal adds $954/yr, while 5% annual appreciation compiles into $40,862 by year five. Five-year ROI reaches 258.87% and total cumulative return in cash sums $126,919. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,417/mo property income covering a $724/mo payment, not borrower’s personal income.
Condo
Built in 1990
1,115 sqft lot
$N/A/sqft
$273 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45458, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,814 (100%) |
| Owner Occupied HU | 11,655 (73.7%) |
| Renter Occupied HU | 3,639 (23.0%) |
| Vacant Housing Units | 520 ( 3.3%) |
| Median Home Value | $356,085 |
| Average Home Value | $384,066 |
Housing Distribution
Address Breakdown
Residential
16,229
Single Family
14,659
Multi-Family
1,570
Businesses
583
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alicia Sanders • Coldwell Banker Heritage
Mls Name: DABR MLS
Mls Provider:
Mls ID: #919115
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.