3512 Wilmar Cir, Dayton, OH 45417

3 bd · 1 ba · 999 sqft · built 1955 · Dayton · SINGLE_FAMILY·source listing ↗

$14,508 first listed

seller intel

Price cut

−100.0%

from $14,508

Motivation score

70/100

OnePercent model (vv1)$1,389/mo

p10–p90 confidence band

HUD Fair Market Rent · 45417 · 3BR$1,520/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Montgomery

Flood risk indexRelatively Moderate FEMA NRI

Median household income$36,945

Median area rent$907/mo

Median home value$75,100

the verdict

138900.00%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

138900.00% · rent $1,389

Intrinsic value · income approach

$97,051

100% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.