6617 Heatherstone CirDublinOH43017
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeHigh DSCR is a competitive advantage at closing. 6617 Heatherstone Cir, Dublin, OH, 43017 in Dublin achieves 1.60, rent of $2,509/mo covers the $1,573/mo payment 1.5x over at $349,900. Rental yield 8.61%. That makes it both an efficient operational hold and a straightforward underwrite for Ziffy Mortgage's DSCR program. No domestic credit history or income documentation required. Appreciation at 5%/yr adds $96,671 over five years, with $3,223/yr in principal reduction bringing total projected return to $146,638.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 6.2% |
| Monthly Cash Flow | $(122) | $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 | $2,509 |
| Total Monthly Debt Service | $2,162 |
| DSCR Ratio | 1.16x |
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 1995
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 43017, Dublin, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,269 (100%) |
| Owner Occupied HU | 10,821 (62.7%) |
| Renter Occupied HU | 5,631 (32.6%) |
| Vacant Housing Units | 817 ( 4.7%) |
| Median Home Value | $499,326 |
| Average Home Value | $549,045 |
Housing Distribution
Address Breakdown
Residential
17,314
Single Family
16,083
Multi-Family
1,231
Businesses
1,973
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 1995
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 43017, Dublin, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,269 (100%) |
| Owner Occupied HU | 10,821 (62.7%) |
| Renter Occupied HU | 5,631 (32.6%) |
| Vacant Housing Units | 817 ( 4.7%) |
| Median Home Value | $499,326 |
| Average Home Value | $549,045 |
Housing Distribution
Address Breakdown
Residential
17,314
Single Family
16,083
Multi-Family
1,231
Businesses
1,973
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices