Bellamy Plan, EdenbridgeXeniaOH45385
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
Investment property for sale in Xenia at Bellamy Plan, Edenbridge, Xenia, OH, 45385 listed at $349,900 pairs $3,444/mo rent with a $1,713/mo payment to leave $1,142/mo cash flow. Total monthly income runs $3,444/mo, and annual cash flow reaches $13,704/yr on $115,992 cash to close. Return on cash invested measures 31.72% in year one, and rental yield registers 11.81% at a $349,900 basis. Equity gained on principal adds $2,258/yr, and annual property appreciation at 5% supports $96,671 by year five. Five-year ROI tracks 166.69% and total cumulative return in cash totals $193,350. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,444/mo property income relative to a $1,713/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45385, Xenia, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,389 (100%) |
| Owner Occupied HU | 11,526 (66.3%) |
| Renter Occupied HU | 4,686 (26.9%) |
| Vacant Housing Units | 1,177 ( 6.8%) |
| Median Home Value | $277,569 |
| Average Home Value | $341,533 |
Housing Distribution
Address Breakdown
Residential
16,718
Single Family
15,555
Multi-Family
1,163
Businesses
866
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
