686 Pine Needles Dr UNIT 119DaytonOH45458
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 Dayton at 686 Pine Needles Dr UNIT 119, Dayton, OH, 45458 uses $69,582 cash to close to unlock $1,196/yr annual cash flow and $100/mo monthly cash flow. Total monthly income runs $1,844/mo, and a $1,027/mo payment keeps the spread at $100/mo. Purchase price stands at $209,900, and rental yield measures 10.54% with $1,844/mo rent. Return on cash invested shows 21.63% in year one, and 5% annual appreciation builds toward $57,992 over five years. Five-year ROI reaches 114.85% and total cumulative return in cash records $79,916. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,844/mo property income covering a $1,027/mo payment rather than investor’s personal income.
Condo
Built in 1984
1,611 sqft lot
$N/A/sqft
$364 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45458, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,814 (100%) |
| Owner Occupied HU | 11,655 (73.7%) |
| Renter Occupied HU | 3,639 (23.0%) |
| Vacant Housing Units | 520 ( 3.3%) |
| Median Home Value | $356,085 |
| Average Home Value | $384,066 |
Housing Distribution
Address Breakdown
Residential
16,229
Single Family
14,659
Multi-Family
1,570
Businesses
583
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Natalie M Gulick • West Parke Real Estate Group
Mls Name: DABR MLS
Mls Provider:
Mls ID: #927326
Disclaimer: 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. Copyright Dayton Area Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.