Tupelo with Basement Plan, Willow HillsDaytonOH45404
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
Investment property for sale in Dayton at Tupelo with Basement Plan, Willow Hills, Dayton, OH, 45404 offers a 10.05% rental yield on a $304,990 purchase with $2,554/mo rent. Total monthly income registers $2,554/mo, and a $1,493/mo payment leaves $548/mo available for distribution. Annual cash flow reaches $6,571/yr on $101,104 to close, and return on cash invested stands at 26.41% in year one. Equity gained on principal adds $1,968/yr while 5% annual appreciation supports $84,263 over five years. Portfolio math shows five-year ROI at 138.22% and total cumulative return in cash at $139,747. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,554/mo property income against a $1,493/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45404, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,935 (100%) |
| Owner Occupied HU | 2,029 (41.1%) |
| Renter Occupied HU | 2,292 (46.4%) |
| Vacant Housing Units | 614 (12.4%) |
| Median Home Value | $87,048 |
| Average Home Value | $145,699 |
Housing Distribution
Address Breakdown
Residential
4,571
Single Family
4,372
Multi-Family
199
Businesses
704
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
