Moonhaven Plan, The Reserves of Waterbury Village, 65b2e4 Carlisle, OH, 45005 | $211/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Moonhaven Plan, The Reserves of Waterbury Village, 65b2e4 Carlisle, OH, 45005 | $211/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Lionsworth Plan, The Reserves of Waterbury Village

3 Bed
2 Bath
2111 sft

Lionsworth Plan, The Reserves of Waterbury Village, Rza1h0 Carlisle, OH, 45005

Oxford Plan, The Reserves of Waterbury Village

3 Bed
2 Bath
1803 sft

Oxford Plan, The Reserves of Waterbury Village, Carlisle, OH, 45005

Mayfair Plan, The Reserves of Waterbury Village

3 Bed
2 Bath
1643 sft

Mayfair Plan, The Reserves of Waterbury Village, Carlisle, OH, 45005

Rowley Plan, The Reserves of Waterbury Village

3 Bed
3 Bath
1976 sft

Rowley Plan, The Reserves of Waterbury Village, Bxutwd Carlisle, OH, 45005

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

855 Countryside Ave #4AA4RX, Trenton, OH, 45067

3 Bed
2 Bath
- sft

4502 Central Ave, Middletown, OH, 45044

3 Bed
3 Bath
1644 sft

572 Pine Hill Pl, Trenton, OH, 45067

3 Bed
2 Bath
1500 sft

2260 Hamilton Middletown Rd, Hamilton, OH, 45011

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 65b2e4 Carlisle at Moonhaven Plan, The Reserves of Waterbury Village, 65b2e4 Carlisle, OH, 45005 earns $211/mo cash flow from $2,149/mo rent with a $1,442/mo payment. Total monthly income totals $2,149/mo, and annual cash flow totals $2,533/yr on $97,660 capital. ROI tracks 22.5% on current figures, and rental yield reads 8.75% at a $294,600 purchase. Equity gained on principal adds $1,901/yr, and 5% annual appreciation supports $81,393 over five years. Five-year ROI reaches 117.31% and total cumulative return in cash sums $114,560. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,149/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Approx. 1,500 Sq. Ft.3 Bedrooms, 2 BathsIncludes 9-ft. First Floor Ceiling HeightOpen Kitchen, 42 Inch Tall Wall Cabinets with Included IslandSpacious Great Room will Plenty of Wall SpaceGrand Bedroom with Private Bath, Tub-Shower Unit, Vanity & Huge Walk-In ClosetHall Linen ClosetTwo Car GarageOptional Slab or Basement Foundation, Per Community

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