7853 Willow Run CtWest ChesterOH45069
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 7853 Willow Run Ct, West Chester, OH, 45069 in West Chester is straightforward: $424,900 in, $3,120/mo in rent, $302/mo out after debt service. The 8.81% gross yield and 1.63 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $117,392 by year five. With $3,913/yr in principal equity, the total cumulative return is projected at $182,726.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 6.2% |
| Monthly Cash Flow | $302 | $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 | $3,120 |
| Total Monthly Debt Service | $2,626 |
| DSCR Ratio | 1.19x |
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 1990
9,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45069, West Chester, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,395 (100%) |
| Owner Occupied HU | 15,943 (74.5%) |
| Renter Occupied HU | 4,674 (21.8%) |
| Vacant Housing Units | 778 ( 3.6%) |
| Median Home Value | $360,000 |
| Average Home Value | $394,935 |
Housing Distribution
Address Breakdown
Residential
21,351
Single Family
18,201
Multi-Family
3,150
Businesses
2,168
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 1990
9,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45069, West Chester, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,395 (100%) |
| Owner Occupied HU | 15,943 (74.5%) |
| Renter Occupied HU | 4,674 (21.8%) |
| Vacant Housing Units | 778 ( 3.6%) |
| Median Home Value | $360,000 |
| Average Home Value | $394,935 |
Housing Distribution
Address Breakdown
Residential
21,351
Single Family
18,201
Multi-Family
3,150
Businesses
2,168
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Janice L Gerding • Coldwell Banker Realty
Mls Name: Cincy MLS
Mls ID: #1866894