Bellamy Plan, Glover MeadowsMount OrabOH45154
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowBellamy Plan, Glover Meadows, Mount Orab, OH, 45154 in Mount Orab earns its strong cash-flow label: 10.42% yield, $2,692/mo rent, $653/mo net income, DSCR 1.93. The $309,900 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $85,620 by year five. Combined with $2,854/yr in principal paydown, total projected return reaches $160,095.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 6.2% |
| Monthly Cash Flow | $653 | $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 | $2,692 |
| Total Monthly Debt Service | $1,915 |
| DSCR Ratio | 1.41x |
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45154, Mount Orab, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,066 (100%) |
| Owner Occupied HU | 2,796 (68.8%) |
| Renter Occupied HU | 1,013 (24.9%) |
| Vacant Housing Units | 257 ( 6.3%) |
| Median Home Value | $220,498 |
| Average Home Value | $244,546 |
Housing Distribution
Address Breakdown
Residential
3,916
Single Family
3,873
Multi-Family
43
Businesses
241
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45154, Mount Orab, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,066 (100%) |
| Owner Occupied HU | 2,796 (68.8%) |
| Renter Occupied HU | 1,013 (24.9%) |
| Vacant Housing Units | 257 ( 6.3%) |
| Median Home Value | $220,498 |
| Average Home Value | $244,546 |
Housing Distribution
Address Breakdown
Residential
3,916
Single Family
3,873
Multi-Family
43
Businesses
241
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A