Magellan Plan, The Reserves of Waterbury Village, Be1g4i Carlisle, OH, 45005 | $551/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1726 sft

5333 Harveysburg Rd, Waynesville, OH, 45068

3 Bed
2 Bath
1150 sft

17 Monteray Ave, Oakwood, OH, 45419

3 Bed
2 Bath
2616 sft

6703 Naldo Ln, Franklin, OH, 45005

2 Bed
3 Bath
1408 sft

4274 Straight Arrow Rd, Dayton, OH, 45430

Nearby investment properties with comparable prices

Currently Rented+ 3 more

8 Bed
8 Bath
- sft

3548 Dorham Pl, Dayton, OH, 45406

3 Bed
2 Bath
1456 sft

2110 S Lakeman Dr, Bellbrook, OH, 45305

2 Bed
2 Bath
1314 sft

4216 N Golden Clove Bnd #56-302, Sugarcreek Township, OH, 45459

4 Bed
4 Bath
2208 sft

6325 Garber Rd, Dayton, OH, 45415

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

Investment property for sale in Be1g4i Carlisle at Magellan Plan, The Reserves of Waterbury Village, Be1g4i Carlisle, OH, 45005 with 5% annual appreciation on a $332,200 basis while $2,736/mo rent supports operations. Total monthly income totals $2,736/mo and a $1,626/mo payment preserves $551/mo for cash returns. Annual cash flow comes to $6,609/yr on $110,124 deployed, and return on cash invested reaches 25.91% in year one. Equity gained on principal adds $2,144/yr, and five-year appreciation sums $91,781 alongside rental yield of 9.88%. Five-year ROI measures 135.54% and total cumulative return in cash totals $149,261.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,736/mo property income versus a $1,626/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 45005, Franklin, OH area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,533 (100%)
Owner Occupied HU	9,874 (67.9%)
Renter Occupied HU	4,068 (28.0%)
Vacant Housing Units	591 ( 4.1%)
Median Home Value	$237,640
Average Home Value	$283,600