Beacon Plan, TrailheadHarrisonOH45030
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
Investment Highlights
Rental property for sale in Harrison at Beacon Plan, Trailhead, Harrison, OH, 45030 offers $3,148/mo rent that, after a $1,874/mo payment, leaves $629/mo cash flow. Total monthly income is $3,148/mo, and annual cash flow is $7,553/yr on $126,931 cash. Return on cash invested measures 25.86% in year one, and rental yield stands at 9.87% at a $382,900 entry. Equity gained on principal adds $2,471/yr while 5% annual appreciation compounds into $105,788 by year five. Five-year ROI records 135.27% and total cumulative return in cash reaches $171,695. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,148/mo property income versus a $1,874/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45030, Harrison, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,600 (100%) |
| Owner Occupied HU | 6,512 (75.7%) |
| Renter Occupied HU | 1,707 (19.8%) |
| Vacant Housing Units | 381 ( 4.4%) |
| Median Home Value | $269,328 |
| Average Home Value | $301,004 |
Housing Distribution
Address Breakdown
Residential
9,141
Single Family
8,223
Multi-Family
918
Businesses
653
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
