Leland Plan, Bent Creek Woods, Beavercreek, OH, 45431 | 6.18% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Leland Plan, Bent Creek Woods, Beavercreek, OH, 45431 | 6.18% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2570 sft

520 Camden Rd, Eaton, OH, 45320

4 Bed
2 Bath
4069 sft

Paxton Plan, Bent Creek Woods, Beavercreek, OH, 45431

4 Bed
4 Bath
4677 sft

15303 Providence Pike, Brookville, OH, 45309

4 Bed
3 Bath
3155 sft

Margot Plan, Bent Creek Woods, Beavercreek, OH, 45431

Nearby investment properties with comparable prices

3 Bed
3 Bath
2122 sft

13343 Dechant Rd, Farmersville, OH, 45325

3 Bed
3 Bath
4125 sft

4052-127 North St, Eaton, OH, 45320

4 Bed
2 Bath
3392 sft

Stanton Plan, Bent Creek Woods, Beavercreek, OH, 45431

3 Bed
3 Bath
2690 sft

Winslow Plan, Bent Creek Woods, Beavercreek, OH, 45431

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Beavercreek at Leland Plan, Bent Creek Woods, Beavercreek, OH, 45431 priced at $724,900 converts $3,731/mo rent into after a $3,548/mo obligation. Total monthly income equals $3,731/mo. Return on cash invested prints 14.84% in year one, and rental yield reads 6.18% against a $724,900 entry. Equity gained on principal adds $4,678/yr, while 5% annual appreciation compiles into $200,277 by year five. Five-year ROI reaches 76.15% and total cumulative return in cash sums $181,605. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,731/mo property income covering a $3,548/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Leland by Fischer Homes offers a spacious and elegant design, featuring a two-story foyer and family room with 9-foot ceilings on the first floor. The main level includes a primary suite, with options to add a morning or hearth room expansion for additional living space. Customize your home further with an optional study or guest suite. Upstairs, the included loft provides extra flexibility, and an optional fourth bedroom with a private bath adds convenience. The Leland combines style, comfort, and versatility, making it a perfect fit for modern living.

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