Hampton Plan, Sky CrossingBeavercreekOH45434
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 Beavercreek at Hampton Plan, Sky Crossing, Beavercreek, OH, 45434 priced at $492,495 converts $3,899/mo rent into $659/mo cash flow after a $2,411/mo obligation. Total monthly income equals $3,899/mo, and annual cash flow totals $7,908/yr on $163,262 invested. Return on cash invested prints 24.75% in year one, and rental yield reads 9.5% against a $492,495 entry. Equity gained on principal adds $3,178/yr, while 5% annual appreciation compiles into $136,067 by year five. Five-year ROI reaches 129.31% and total cumulative return in cash sums $211,119. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,899/mo property income covering a $2,411/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: 45434, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,912 (100%) |
| Owner Occupied HU | 4,367 (88.9%) |
| Renter Occupied HU | 410 ( 8.3%) |
| Vacant Housing Units | 135 ( 2.7%) |
| Median Home Value | $336,348 |
| Average Home Value | $395,061 |
Housing Distribution
Address Breakdown
Residential
4,935
Single Family
4,935
Multi-Family
0
Businesses
488
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • M/I Homes
Mls Name: M/I Homes
Mls Provider:
Mls ID: #N/A