Charles Plan, Landings at SugarcreekBellbrookOH45305
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 Bellbrook at Charles Plan, Landings at Sugarcreek, Bellbrook, OH, 45305 priced at $548,900 converts $3,976/mo rent into $365/mo cash flow after a $2,687/mo obligation. Total monthly income equals $3,976/mo, and annual cash flow totals $4,380/yr on $180,588 invested. Return on cash invested prints 22.49% in year one, and rental yield reads 8.69% against a $548,900 entry. Equity gained on principal adds $3,542/yr, while 5% annual appreciation compiles into $151,651 by year five. Five-year ROI reaches 117.16% and total cumulative return in cash sums $211,584. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,976/mo property income covering a $2,687/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45305, Bellbrook, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,977 (100%) |
| Owner Occupied HU | 3,780 (75.9%) |
| Renter Occupied HU | 1,026 (20.6%) |
| Vacant Housing Units | 171 ( 3.4%) |
| Median Home Value | $373,891 |
| Average Home Value | $429,979 |
Housing Distribution
Address Breakdown
Residential
4,657
Single Family
4,517
Multi-Family
140
Businesses
318
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
