Bellamy Plan, The Oaks of Yorkshire ReserveDaytonOH45414
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 Dayton at Bellamy Plan, The Oaks of Yorkshire Reserve, Dayton, OH, 45414 priced at $377,900 pairs $3,073/mo rent with $587/mo cash flow after a $1,850/mo payment. Total monthly income equals $3,073/mo, and annual cash flow comes to $7,042/yr on $125,274 invested. Return on cash invested is 25.53% in year one, and rental yield stands at 9.76% on a $377,900 basis. Equity gained on principal adds $2,439/yr, and 5% annual appreciation accumulates to $104,407 by year five. Five-year ROI measures 133.49% and total cumulative return in cash reaches $167,233. For financing, Ziffy Mortgage’s DSCR program evaluates $3,073/mo property income against a $1,850/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45414, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,538 (100%) |
| Owner Occupied HU | 5,904 (61.9%) |
| Renter Occupied HU | 3,018 (31.6%) |
| Vacant Housing Units | 616 ( 6.5%) |
| Median Home Value | $224,286 |
| Average Home Value | $231,108 |
Housing Distribution
Address Breakdown
Residential
9,372
Single Family
8,900
Multi-Family
472
Businesses
1,116
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
