5857 Us Route 22 #&-3WilmingtonOH45177
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 Wilmington at 5857 Us Route 22 #&-3, Wilmington, OH, 45177 earns $934/mo cash flow from $3,352/mo rent with a $1,799/mo payment. Total monthly income totals $3,352/mo, and annual cash flow totals $11,212/yr on $121,826 capital. ROI tracks 29.11% on current figures, and rental yield reads 10.95% at a $367,500 purchase. Equity gained on principal adds $2,371/yr, and 5% annual appreciation supports $101,533 over five years. Five-year ROI reaches 152.72% and total cumulative return in cash sums $186,048. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,352/mo property income instead of your personal income.
Single Family
Built in 1995
1.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45177, Wilmington, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,684 (100%) |
| Owner Occupied HU | 5,899 (60.9%) |
| Renter Occupied HU | 3,001 (31.0%) |
| Vacant Housing Units | 784 ( 8.1%) |
| Median Home Value | $233,105 |
| Average Home Value | $267,757 |
Housing Distribution
Address Breakdown
Residential
9,426
Single Family
9,067
Multi-Family
359
Businesses
906
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bobi Jo Gray • Coldwell Banker Heritage
Mls Name: Cincy MLS
Mls Provider:
Mls ID: #1766079
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