The Silverstone Plan, Creekside at Berryview EstatesGermantownOH45327
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, The Silverstone Plan, Creekside at Berryview Estates, Germantown, OH, 45327 in Germantown deserves attention. This $286,000 property earns $4,339/mo in rent, a 18.21% gross yield, and nets $2,458/mo after the $1,286/mo payment. DSCR 3.37 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $79,017 compounds alongside $2,634/yr in yearly equity build, for a total cumulative return of $267,111.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 18.2% | 6.2% |
| Monthly Cash Flow | $2,458 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $4,339 |
| Total Monthly Debt Service | $1,767 |
| DSCR Ratio | 2.45x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45327, Germantown, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,757 (100%) |
| Owner Occupied HU | 2,864 (76.2%) |
| Renter Occupied HU | 697 (18.6%) |
| Vacant Housing Units | 196 ( 5.2%) |
| Median Home Value | $268,590 |
| Average Home Value | $333,535 |
Housing Distribution
Address Breakdown
Residential
3,866
Single Family
3,834
Multi-Family
32
Businesses
225
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
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45327, Germantown, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,757 (100%) |
| Owner Occupied HU | 2,864 (76.2%) |
| Renter Occupied HU | 697 (18.6%) |
| Vacant Housing Units | 196 ( 5.2%) |
| Median Home Value | $268,590 |
| Average Home Value | $333,535 |
Housing Distribution
Address Breakdown
Residential
3,866
Single Family
3,834
Multi-Family
32
Businesses
225
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices