Adriatic Plan, Aspire at Lighthouse Estates, Vermilion, OH, 44089 | $695/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2080 sft

1003 Jackson Ext, Sandusky, OH, 44870

5 Bed
2 Bath
2357 sft

1318 Central Ave, Sandusky, OH, 44870

3 Bed
2 Bath
1120 sft

36462 Chestnut Ridge Rd, North Ridgeville, OH, 44039

3 Bed
2 Bath
3006 sft

6288 Avon Belden Rd, North Ridgeville, OH, 44039

Nearby investment properties with comparable prices

3 Bed
1 Bath
2200 sft

110 Habant Dr, Amherst, OH, 44001

4 Bed
3 Bath
2546 sft

2314 Plum Brook Cir, Sandusky, OH, 44870

Investment Property+ 2 more

2 Bed
1 Bath
968 sft

1311 Cleveland Rd W APT 6, Huron, OH, 44839

3 Bed
2 Bath
1842 sft

21783 Pitts Rd, Wellington, OH, 44090

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Vermilion at Adriatic Plan, Aspire at Lighthouse Estates, Vermilion, OH, 44089 with 5% annual appreciation on a $365,990 basis while $3,102/mo rent supports operations. Total monthly income totals $3,102/mo and a $1,791/mo payment preserves $695/mo for cash returns. Annual cash flow comes to $8,339/yr on $121,326 deployed, and return on cash invested reaches 26.78% in year one. Equity gained on principal adds $2,362/yr, and five-year appreciation sums $101,116 alongside rental yield of 10.17%. Five-year ROI measures 140.21% and total cumulative return in cash totals $170,106.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,102/mo property income versus a $1,791/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA