428 Elizabeth StCincinnatiOH45203
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play428 Elizabeth St, Cincinnati, OH, 45203 in Cincinnati is priced for appreciation, not yield. Rental yield 3.05%. At $850,000 with a 3.05% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $234,839 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.57) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $103,006.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.1% | 6.8% |
| Monthly Cash Flow | $(3,431) | $450 |
City averages based on Cincinnati market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,160 |
| Total Monthly Debt Service | $5,253 |
| DSCR Ratio | 0.41x |
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.
Multi Family
Built in 1875
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45203, Cincinnati, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,544 (100%) |
| Owner Occupied HU | 217 (14.1%) |
| Renter Occupied HU | 1,187 (76.9%) |
| Vacant Housing Units | 140 ( 9.1%) |
| Median Home Value | $281,923 |
| Average Home Value | $330,207 |
Housing Distribution
Address Breakdown
Residential
1,248
Single Family
549
Multi-Family
699
Businesses
386
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
Multi Family
Built in 1875
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45203, Cincinnati, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,544 (100%) |
| Owner Occupied HU | 217 (14.1%) |
| Renter Occupied HU | 1,187 (76.9%) |
| Vacant Housing Units | 140 ( 9.1%) |
| Median Home Value | $281,923 |
| Average Home Value | $330,207 |
Housing Distribution
Address Breakdown
Residential
1,248
Single Family
549
Multi-Family
699
Businesses
386
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Cincy MLS
Mls ID: #1870023