747 Township Road 77 NWillow WoodOH45696
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 747 Township Road 77 N, Willow Wood, OH, 45696 in Willow Wood is narrow, $35/mo net on $1,153/mo rent after the $764/mo debt service, but the property operates at break-even-plus, not a loss. At $170,000 with a 8.14% yield, the long-run equity case via 5% appreciation ($46,968 over five years) and $1,566/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.51 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $67,008.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 6.2% |
| Monthly Cash Flow | $35 | $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 | $1,153 |
| Total Monthly Debt Service | $1,051 |
| DSCR Ratio | 1.10x |
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.
Lot
Built in N/A
42.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45696, Willow Wood, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 611 (100%) |
| Owner Occupied HU | 448 (73.3%) |
| Renter Occupied HU | 81 (13.3%) |
| Vacant Housing Units | 82 (13.4%) |
| Median Home Value | $155,435 |
| Average Home Value | $165,742 |
Housing Distribution
Address Breakdown
Residential
580
Single Family
580
Multi-Family
0
Businesses
13
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
Lot
Built in N/A
42.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45696, Willow Wood, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 611 (100%) |
| Owner Occupied HU | 448 (73.3%) |
| Renter Occupied HU | 81 (13.3%) |
| Vacant Housing Units | 82 (13.4%) |
| Median Home Value | $155,435 |
| Average Home Value | $165,742 |
Housing Distribution
Address Breakdown
Residential
580
Single Family
580
Multi-Family
0
Businesses
13
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brian Whitt • Arrowhead Land Company
Mls Name: My State MLS
Mls ID: #11286169