622 Heritage SqHarrisonOH45030
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
Rental property for sale in Harrison at 622 Heritage Sq, Harrison, OH, 45030 priced at $165,900 pairs $1,931/mo rent with $665/mo cash flow after a $812/mo payment. Total monthly income equals $1,931/mo, and annual cash flow comes to $7,977/yr on $54,996 invested. Return on cash invested is 34.41% in year one, and rental yield stands at 13.97% on a $165,900 basis. Equity gained on principal adds $1,071/yr, and 5% annual appreciation accumulates to $45,835 by year five. Five-year ROI measures 182.56% and total cumulative return in cash reaches $100,398. For financing, Ziffy Mortgage’s DSCR program evaluates $1,931/mo property income against a $812/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2007
0.66 Acres lot
$N/A/sqft
$175 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45030, Harrison, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,600 (100%) |
| Owner Occupied HU | 6,512 (75.7%) |
| Renter Occupied HU | 1,707 (19.8%) |
| Vacant Housing Units | 381 ( 4.4%) |
| Median Home Value | $269,328 |
| Average Home Value | $301,004 |
Housing Distribution
Address Breakdown
Residential
9,141
Single Family
8,223
Multi-Family
918
Businesses
653
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeannette Hellkamp • Coldwell Banker Realty
Mls Name: Cincy MLS
Mls Provider:
Mls ID: #1828031
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 2024, MLS of Greater Cincinnati, Inc. All rights reserved