Versailles Estate Plan, Copper MillCentervilleOH45458
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 Centerville at Versailles Estate Plan, Copper Mill, Centerville, OH, 45458 earns $701/mo cash flow from $5,273/mo rent with a $3,402/mo payment. Total monthly income totals $5,273/mo, and annual cash flow totals $8,413/yr on $228,652 capital. ROI tracks 23.74% on current figures, and rental yield reads 9.1% at a $694,990 purchase. Equity gained on principal adds $4,485/yr, and 5% annual appreciation supports $192,013 over five years. Five-year ROI reaches 123.88% and total cumulative return in cash sums $283,263. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,273/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45458, Dayton, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,814 (100%) |
| Owner Occupied HU | 11,655 (73.7%) |
| Renter Occupied HU | 3,639 (23.0%) |
| Vacant Housing Units | 520 ( 3.3%) |
| Median Home Value | $356,085 |
| Average Home Value | $384,066 |
Housing Distribution
Address Breakdown
Residential
16,229
Single Family
14,659
Multi-Family
1,570
Businesses
583
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ryan Homes
Mls Name: Ryan Homes
Mls Provider:
Mls ID: #N/A