Hudson with Basement Plan, RosewoodAmeliaOH45102
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at Hudson with Basement Plan, Rosewood, Amelia, OH, 45102 in Amelia speaks for itself: 10.88% gross on a $387,990 price, generating $3,370/mo in rent and $965/mo in net income after the $1,745/mo debt service. DSCR 1.93, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $11,581 stacks alongside $107,194 in projected five-year appreciation and $3,573/yr in principal reduction. Projected total cumulative return: $200,378.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.2% |
| Monthly Cash Flow | $965 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,370 |
| Total Monthly Debt Service | $2,398 |
| DSCR Ratio | 1.41x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45102, Amelia, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,731 (100%) |
| Owner Occupied HU | 7,591 (70.7%) |
| Renter Occupied HU | 2,685 (25.0%) |
| Vacant Housing Units | 455 ( 4.2%) |
| Median Home Value | $267,817 |
| Average Home Value | $283,757 |
Housing Distribution
Address Breakdown
Residential
10,192
Single Family
9,003
Multi-Family
1,189
Businesses
464
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
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45102, Amelia, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,731 (100%) |
| Owner Occupied HU | 7,591 (70.7%) |
| Renter Occupied HU | 2,685 (25.0%) |
| Vacant Housing Units | 455 ( 4.2%) |
| Median Home Value | $267,817 |
| Average Home Value | $283,757 |
Housing Distribution
Address Breakdown
Residential
10,192
Single Family
9,003
Multi-Family
1,189
Businesses
464
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
