Huxley Plan, Bent Creek WoodsBeavercreekOH45431
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 Huxley Plan, Bent Creek Woods, Beavercreek, OH, 45431 priced at $718,900 pairs $3,510/mo rent with after a $3,519/mo payment. Total monthly income equals $3,510/mo. Return on cash invested is 13.87% in year one, and rental yield stands at 5.86% on a $718,900 basis. Equity gained on principal adds $4,639/yr, and 5% annual appreciation accumulates to $198,619 by year five. Five-year ROI measures 70.96% and total cumulative return in cash reaches $167,841. For financing, Ziffy Mortgage’s DSCR program evaluates $3,510/mo property income against a $3,519/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45431, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,608 (100%) |
| Owner Occupied HU | 5,949 (47.2%) |
| Renter Occupied HU | 5,543 (44.0%) |
| Vacant Housing Units | 1,116 ( 8.9%) |
| Median Home Value | $222,796 |
| Average Home Value | $247,665 |
Housing Distribution
Address Breakdown
Residential
12,441
Single Family
11,226
Multi-Family
1,215
Businesses
672
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Fischer Homes
Mls Name: Fischer Homes
Mls Provider:
Mls ID: #N/A