Wyatt Plan, TrailheadHarrisonOH45030
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at Wyatt Plan, Trailhead, Harrison, OH, 45030 in Harrison speaks for itself: 11.7% gross on a $479,900 price, generating $4,680/mo in rent and $1,523/mo in net income after the $2,275/mo debt service. DSCR 2.06, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $18,280 stacks alongside $132,588 in projected five-year appreciation and $4,023/yr in principal reduction. Projected total cumulative return: $271,815.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 6.2% |
| Monthly Cash Flow | $1,523 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $4,680 |
| Total Monthly Debt Service | $3,083 |
| DSCR Ratio | 1.52x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 45030, Harrison, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,600 (100%) |
| Owner Occupied HU | 6,512 (75.7%) |
| Renter Occupied HU | 1,707 (19.8%) |
| Vacant Housing Units | 381 ( 4.4%) |
| Median Home Value | $269,328 |
| Average Home Value | $301,004 |
Housing Distribution
Address Breakdown
Residential
9,141
Single Family
8,223
Multi-Family
918
Businesses
653
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
