Bellamy Plan, The Summit at Wagnalls Run, Lithopolis, OH, 43136 | $374/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2488 sft

7863 Antonio Ln, Blacklick, OH, 43004

3 Bed
2 Bath
1456 sft

528 Arden Rd, Columbus, OH, 43214

3 Bed
3 Bath
3067 sft

5901 Stratton Pl, Blacklick, OH, 43004

3 Bed
4 Bath
2385 sft

1291 N Grant Ave, Columbus, OH, 43201

Nearby investment properties with comparable prices

3 Bed
3 Bath
1482 sft

495 Courtland Ln, Pickerington, OH, 43147

- Bed
2 Bath
1312 sft

206 Purple Finch Loop, Pataskala, OH, 43062

3 Bed
3 Bath
1644 sft

2985 Footloose Dr, Columbus, OH, 43231

4 Bed
2 Bath
1579 sft

3616 Stockholm Rd, Westerville, OH, 43081

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 Lithopolis at Bellamy Plan, The Summit at Wagnalls Run, Lithopolis, OH, 43136 offers a 9.03% rental yield on a $393,990 purchase with $2,965/mo rent. Total monthly income registers $2,965/mo, and a $1,928/mo payment leaves $374/mo available for distribution. Annual cash flow reaches $4,485/yr on $130,608 to close, and return on cash invested stands at 23.34% in year one. Equity gained on principal adds $2,542/yr while 5% annual appreciation supports $108,852 over five years. Portfolio math shows five-year ROI at 121.76% and total cumulative return in cash at $159,025. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,965/mo property income against a $1,928/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 43136, Lithopolis, OH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	801 (100%)
Owner Occupied HU	689 (86.0%)
Renter Occupied HU	79 ( 9.9%)
Vacant Housing Units	33 ( 4.1%)
Median Home Value	$354,141
Average Home Value	$395,265