Madison Plan, Hill FarmHilliardOH43026
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 Hilliard at Madison Plan, Hill Farm, Hilliard, OH, 43026 priced at $504,900 converts $4,182/mo rent into $861/mo cash flow after a $2,471/mo obligation. Total monthly income equals $4,182/mo, and annual cash flow totals $10,333/yr on $166,112 invested. Return on cash invested prints 26.28% in year one, and rental yield reads 9.94% against a $504,900 entry. Equity gained on principal adds $3,258/yr, while 5% annual appreciation compiles into $139,495 by year five. Five-year ROI reaches 137.52% and total cumulative return in cash sums $228,430. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,182/mo property income covering a $2,471/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: 43026, Hilliard, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,892 (100%) |
| Owner Occupied HU | 17,188 (63.9%) |
| Renter Occupied HU | 8,777 (32.6%) |
| Vacant Housing Units | 927 ( 3.4%) |
| Median Home Value | $354,062 |
| Average Home Value | $376,166 |
Housing Distribution
Address Breakdown
Residential
26,601
Single Family
24,365
Multi-Family
2,236
Businesses
1,723
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
