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 Cincinnati at 577 Delta Ave UNIT D, Cincinnati, OH, 45226 priced at $479,500 converts $3,428/mo rent into $74/mo cash flow after a $2,347/mo obligation. Total monthly income equals $3,428/mo, and annual cash flow totals $886/yr on $158,954 invested. Return on cash invested prints 20.47% in year one, and rental yield reads 8.58% against a $479,500 entry. Equity gained on principal adds $3,094/yr, while 5% annual appreciation compiles into $132,477 by year five. Five-year ROI reaches 106.89% and total cumulative return in cash sums $169,900. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,428/mo property income covering a $2,347/mo payment, not borrower’s personal income.
Townhouse
Built in 2007
3,336 sqft lot
$N/A/sqft
$200 monthly HOA
Neighborhood data shown for ZIP Code: 45226, Cincinnati, OH area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,210 (100%) |
| Owner Occupied HU | 1,739 (54.2%) |
| Renter Occupied HU | 1,131 (35.2%) |
| Vacant Housing Units | 340 (10.6%) |
| Median Home Value | $499,798 |
| Average Home Value | $596,249 |
Residential
3,207
Single Family
2,338
Multi-Family
869
Businesses
381
Date | Event | Price |
|---|---|---|
| 2025-06-12 | Sold | $479,500 |
| 2025-05-16 | Pending sale | $479,500 |
| 2025-05-13 | Listed for sale | $479,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bruce Senters • ERA REAL Solutions Realty, LLC
Mls Name: Cincy MLS
Mls Provider:
Mls ID: #1840537
Disclaimer: The data relating to real estate for sale on this website comes in part from the Broker Reciprocity programs of the MLS of Greater Cincinnati, Inc.. Those listings held by brokerage firms other than Zillow, Inc. are marked with the Broker Reciprocity logo and house icon. The properties displayed may not be all of the properties available through Broker Reciprocity. 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. Information is deemed reliable but not guaranteed. Zillow, Inc. does not display the entire Cincinnati MLS Broker Reciprocity database on this web site. The listings of some real estate brokerage firms have been excluded. Copyright 2025, MLS of Greater Cincinnati, Inc. All rights reserved
