4933 Shadwell DrDaytonOH45416
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 Dayton at 4933 Shadwell Dr, Dayton, OH, 45416 offers a 9.51% rental yield on a $199,900 purchase with $1,584/mo rent. Total monthly income registers $1,584/mo, and a $978/mo payment leaves $120/mo available for distribution. Annual cash flow reaches $1,443/yr on $66,267 to close, and return on cash invested stands at 22.09% in year one. Equity gained on principal adds $1,290/yr while 5% annual appreciation supports $55,229 over five years. Portfolio math shows five-year ROI at 116.06% and total cumulative return in cash at $76,909. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,584/mo property income against a $978/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1960
8,690 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45416, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,463 (100%) |
| Owner Occupied HU | 1,173 (47.6%) |
| Renter Occupied HU | 1,013 (41.1%) |
| Vacant Housing Units | 277 (11.2%) |
| Median Home Value | $96,053 |
| Average Home Value | $158,378 |
Housing Distribution
Address Breakdown
Residential
2,460
Single Family
2,400
Multi-Family
60
Businesses
122
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ammar Abushaqra • Irongate Inc.
Mls Name: DABR MLS
Mls Provider:
Mls ID: #932374
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.