Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Crestview Hills at 561 Napa Valley Ln APT 10, Crestview Hills, KY, 41017 generates $1,648/mo in rent and, after a $879/mo payment, leaves $235/mo in cash flow. Total monthly income is $1,648/mo, and annual cash flow is $2,821/yr on $59,504 invested. Return on cash invested sits at 24.65% in year one, and rental yield is 11.02% on a $179,500 entry. Equity gained on principal adds $1,158/yr, while 5% annual appreciation builds toward $49,593 over five years. Five-year ROI reaches 130.54% and total cumulative return in cash sums $77,680. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,648/mo property income rather than buyer’s personal income.
Condo
Built in N/A
N/A lot
$N/A/sqft
$320 monthly HOA
Neighborhood data shown for ZIP Code: 41017, Ft Mitchell, KY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,627 (100%) |
| Owner Occupied HU | 12,734 (72.2%) |
| Renter Occupied HU | 4,171 (23.7%) |
| Vacant Housing Units | 722 ( 4.1%) |
| Median Home Value | $345,230 |
| Average Home Value | $386,117 |
Residential
17,416
Single Family
14,438
Multi-Family
2,978
Businesses
1,241
Date | Event | Price |
|---|---|---|
| 2025-03-19 | Listed for sale | $179,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2020-03-20 | $1269.11 | N/A | $105,900 | 14.49% |
| 2019-03-20 | $1269.11 | 15.01% | $92,500 | N/A |
| 2018-03-20 | $1103.45 | N/A | $92,500 | N/A |
Listed by: Caldwell Group • eXp Realty, LLC
Mls Name: NKMLS
Mls Provider:
Mls ID: #630771
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data Exchange Program of NKMLS. Real estate listings held by IDX Brokerage firms other than Zillow, Inc. are marked with the Internet Data Exchange logo or the Internet Data Exchange thumbnail logo and detailed information about them includes the name of the listing Brokers. Listing information is deemed reliable, but not guaranteed. Copyright 2025 Northern Kentucky Multiple Listing Service, Inc. All rights reserved.
