928 N West StHillsboroOH45133
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 928 N West St, Hillsboro, OH, 45133 in Hillsboro. Priced at $124,200, it generates $1,674/mo in gross rent and $857/mo in net monthly cash flow, a 16.17% yield that comfortably supports the 3.00 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $10,284. Five-year appreciation: $34,314. Equity from principal paydown: $1,144/yr. Total projected cumulative return: $102,488.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 16.2% | 6.2% |
| Monthly Cash Flow | $857 | $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 | $1,674 |
| Total Monthly Debt Service | $768 |
| DSCR Ratio | 2.18x |
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 1961
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45133, Hillsboro, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,817 (100%) |
| Owner Occupied HU | 6,987 (64.6%) |
| Renter Occupied HU | 2,614 (24.2%) |
| Vacant Housing Units | 1,216 (11.2%) |
| Median Home Value | $205,527 |
| Average Home Value | $248,026 |
Housing Distribution
Address Breakdown
Residential
10,308
Single Family
10,189
Multi-Family
119
Businesses
763
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 1961
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45133, Hillsboro, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,817 (100%) |
| Owner Occupied HU | 6,987 (64.6%) |
| Renter Occupied HU | 2,614 (24.2%) |
| Vacant Housing Units | 1,216 (11.2%) |
| Median Home Value | $205,527 |
| Average Home Value | $248,026 |
Housing Distribution
Address Breakdown
Residential
10,308
Single Family
10,189
Multi-Family
119
Businesses
763
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices