925 W Thrush AveCrestlineOH44827
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 925 W Thrush Ave, Crestline, OH, 44827 in Crestline. Priced at $149,900, it generates $1,572/mo in gross rent and $586/mo in net monthly cash flow, a 12.58% yield that comfortably supports the 2.33 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,032. Five-year appreciation: $41,415. Equity from principal paydown: $1,381/yr. Total projected cumulative return: $94,823.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.6% | 6.2% |
| Monthly Cash Flow | $586 | $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 | $1,572 |
| Total Monthly Debt Service | $926 |
| DSCR Ratio | 1.70x |
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 N/A
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 44827, Crestline, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,194 (100%) |
| Owner Occupied HU | 2,081 (65.2%) |
| Renter Occupied HU | 889 (27.8%) |
| Vacant Housing Units | 224 ( 7.0%) |
| Median Home Value | $143,750 |
| Average Home Value | $186,734 |
Housing Distribution
Address Breakdown
Residential
3,078
Single Family
3,002
Multi-Family
76
Businesses
179
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 N/A
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 44827, Crestline, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,194 (100%) |
| Owner Occupied HU | 2,081 (65.2%) |
| Renter Occupied HU | 889 (27.8%) |
| Vacant Housing Units | 224 ( 7.0%) |
| Median Home Value | $143,750 |
| Average Home Value | $186,734 |
Housing Distribution
Address Breakdown
Residential
3,078
Single Family
3,002
Multi-Family
76
Businesses
179
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices