7602 Stone Lake DrDublinOH43016
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowTight but positive: 7602 Stone Lake Dr, Dublin, OH, 43016 in Dublin at $214,900 earns $1,821/mo in rent and nets $73/mo after the $966/mo payment, a 10.17% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $59,373 over five years. Ziffy Mortgage underwrites this on a 1.89 DSCR without U.S. credit history. With $1,979/yr in principal paydown, total projected return reaches $88,100.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 6.2% |
| Monthly Cash Flow | $73 | $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 | $1,821 |
| Total Monthly Debt Service | $1,662 |
| 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.
Condo
Built in 1984
435.60 sqft lot
$N/A/sqft
$300 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 43016, Dublin, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,541 (100%) |
| Owner Occupied HU | 10,828 (50.3%) |
| Renter Occupied HU | 9,205 (42.7%) |
| Vacant Housing Units | 1,508 ( 7.0%) |
| Median Home Value | $436,280 |
| Average Home Value | $475,154 |
Housing Distribution
Address Breakdown
Residential
20,766
Single Family
14,997
Multi-Family
5,769
Businesses
1,071
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 1984
435.60 sqft lot
$N/A/sqft
$300 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 43016, Dublin, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,541 (100%) |
| Owner Occupied HU | 10,828 (50.3%) |
| Renter Occupied HU | 9,205 (42.7%) |
| Vacant Housing Units | 1,508 ( 7.0%) |
| Median Home Value | $436,280 |
| Average Home Value | $475,154 |
Housing Distribution
Address Breakdown
Residential
20,766
Single Family
14,997
Multi-Family
5,769
Businesses
1,071
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lori S Hodak • Cutler Real Estate
Mls Name: Columbus and Central Ohio Regional MLS
Mls Provider:
Mls ID: #225023815
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. Information is deemed reliable but not guaranteed.