652 Smallwood RdDaytonOH45417
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 652 Smallwood Rd, Dayton, OH, 45417 in Dayton. Priced at $109,900, it generates $2,305/mo in gross rent and $1,582/mo in net monthly cash flow, a 25.17% yield that comfortably supports the 4.67 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $18,987. Five-year appreciation: $30,363. Equity from principal paydown: $1,012/yr. Total projected cumulative return: $143,680.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 25.2% | 8.1% |
| Monthly Cash Flow | $1,582 | $450 |
City averages based on Dayton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,305 |
| Total Monthly Debt Service | $679 |
| DSCR Ratio | 3.39x |
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.
Single Family
Built in 1970
8,250 sqft lot
$N/A/sqft
No HOA
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
Single Family
Built in 1970
8,250 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices