Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Dry Ridge at Elliston Napolean Rd, Dry Ridge, KY, 41035 priced at $119,900 pairs $1,232/mo rent with $502/mo cash flow after a $587/mo payment. Total monthly income equals $1,232/mo, and annual cash flow comes to $6,025/yr on $39,747 invested. Return on cash invested is 35.07% in year one, and rental yield stands at 12.33% on a $119,900 basis. Equity gained on principal adds $774/yr, and 5% annual appreciation accumulates to $33,126 by year five. Five-year ROI measures 184.13% and total cumulative return in cash reaches $73,188. For financing, Ziffy Mortgage’s DSCR program evaluates $1,232/mo property income against a $587/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in N/A
15.36 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 41035, Dry Ridge, KY area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,601 (100%) |
| Owner Occupied HU | 3,173 (69.0%) |
| Renter Occupied HU | 1,026 (22.3%) |
| Vacant Housing Units | 402 ( 8.7%) |
| Median Home Value | $226,293 |
| Average Home Value | $247,191 |
Residential
4,396
Single Family
4,396
Multi-Family
0
Businesses
248
Date | Event | Price |
|---|---|---|
| 2024-04-12 | Listed for sale | $119,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ron Brossart • RE/MAX Victory + Affiliates
Mls Name: NKMLS
Mls Provider:
Mls ID: #621954
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data Exchange Program of NKMLS. Real estate listings held by IDX Brokerage firms other than Zillow, Inc. are marked with the Internet Data Exchange logo or the Internet Data Exchange thumbnail logo and detailed information about them includes the name of the listing Brokers. Listing information is deemed reliable, but not guaranteed. Copyright 2023 Northern Kentucky Multiple Listing Service, Inc. All rights reserved.
