622 Heritage SqHarrisonOH45030
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow622 Heritage Sq, Harrison, OH, 45030 in Harrison is a top-tier cash-flow asset. At $165,900 it produces $1,931/mo in rent and $665/mo in net monthly income, a 13.97% gross rental yield. The DSCR of 2.59 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $7,974. Five-year appreciation adds $45,835, driving a total cumulative return of $106,749.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 14% | 6.2% |
| Monthly Cash Flow | $665 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,931 |
| Total Monthly Debt Service | $1,200 |
| DSCR Ratio | 1.61x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
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
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
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