Worthington Plan, Hill FarmHilliardOH43026
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 Hilliard at Worthington Plan, Hill Farm, Hilliard, OH, 43026 offers a 9.78% rental yield on a $515,900 purchase with $4,204/mo rent. Total monthly income registers $4,204/mo, and a $2,525/mo payment leaves $811/mo available for distribution. Annual cash flow reaches $9,727/yr on $169,731 to close, and return on cash invested stands at 25.79% in year one. Equity gained on principal adds $3,329/yr while 5% annual appreciation supports $142,534 over five years. Portfolio math shows five-year ROI at 134.86% and total cumulative return in cash at $228,908. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,204/mo property income against a $2,525/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 43026, Hilliard, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,892 (100%) |
| Owner Occupied HU | 17,188 (63.9%) |
| Renter Occupied HU | 8,777 (32.6%) |
| Vacant Housing Units | 927 ( 3.4%) |
| Median Home Value | $354,062 |
| Average Home Value | $376,166 |
Housing Distribution
Address Breakdown
Residential
26,601
Single Family
24,365
Multi-Family
2,236
Businesses
1,723
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
