The Luxor Plan, The Reserves of Waterbury VillageFranklinOH45005
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 Franklin at The Luxor Plan, The Reserves of Waterbury Village, Franklin, OH, 45005 generates $2,858/mo in rent and, after a $1,495/mo payment, leaves $849/mo in cash flow. Total monthly income is $2,858/mo, and annual cash flow is $10,185/yr on $101,273 invested. Return on cash invested sits at 29.97% in year one, and rental yield is 11.23% on a $305,500 entry. Equity gained on principal adds $1,971/yr, while 5% annual appreciation builds toward $84,404 over five years. Five-year ROI reaches 157.3% and total cumulative return in cash sums $159,299. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,858/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
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 |
Housing Distribution
Address Breakdown
Residential
13,590
Single Family
12,431
Multi-Family
1,159
Businesses
803
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
