The Chesapeake Plan, Cottages of Beavercreek,Beavercreek,OH,45430

Investment Highlights

Rental property for sale in Beavercreek at The Chesapeake Plan, Cottages of Beavercreek, Beavercreek, OH, 45430 offers $4,483/mo rent that, after a $1,810/mo payment, leaves $1,865/mo cash flow. Total monthly income is $4,483/mo, and annual cash flow is $22,384/yr on $122,622 cash. Return on cash invested measures 38.16% in year one, and rental yield stands at 14.54% at a $369,900 entry. Equity gained on principal adds $2,387/yr while 5% annual appreciation compounds into $102,197 by year five. Five-year ROI records 201.91% and total cumulative return in cash reaches $247,582. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,483/mo property income versus a $1,810/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.