NAPLES Plan, Southwick - The Villas, Erlanger, KY, 41018 | 6.83% Rental Yield

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1448 sft

916 Thornton St, Dayton, KY, 41074

2 Bed
2 Bath
1773 sft

3584 Douglas Dr, Alexandria, KY, 41001

3 Bed
2 Bath
1368 sft

46 Fox Den Ct, Amelia, OH, 45102

2 Bed
2 Bath
1340 sft

106 Birchwood Pl, Amelia, OH, 45102

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

6211 Vintage Fleet Lane Union Ky #U49RG, Union, KY, 41091

3 Bed
3 Bath
2270 sft

868 Riffle Rdg #21A, Alexandria, KY, 41001

3 Bed
3 Bath
1479 sft

1521 Blair Ave, Cincinnati, OH, 45207

4 Bed
3 Bath
2245 sft

ASHTON Plan, Ashford Village, Independence, KY, 41051

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

Total monthly income equals $2,672/mo. Return on cash invested prints 18.48% in year one, and rental yield reads 6.83% against a $469,600 entry. Equity gained on principal adds $3,030/yr, while 5% annual appreciation compiles into $129,742 by year five. Five-year ROI reaches 95.04% and total cumulative return in cash sums $147,951. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,672/mo property income covering a $2,298/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 41018, Erlanger, KY area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,742 (100%)
Owner Occupied HU	8,170 (64.1%)
Renter Occupied HU	3,849 (30.2%)
Vacant Housing Units	723 ( 5.7%)
Median Home Value	$212,771
Average Home Value	$235,431