Dayton, OH


$ 35,000 - Buy & Hold

2.0 bd | 1.0 ba | 1,080 sqft | 1930 yr | $ 850 Rent

IRR
76.41 %
Yield-on-Cost
18.74 %
Cash on Cash
54.23 %
Net Monthly Cashflow
$423

Description

New siding, roof, hvac, windows, needs interior rehab


Buy & Hold Analysis

  • ARV: $35,000
  • Yield-on-Cost: 18.74 %
  • Net Monthly Cashflow: $423
  • Monthly Rent: $850

Financial Analysis

  • Loan Amnt: $ 26,250.00
  • All-in Cost: $ 35,612.50
  • Debt Coverage Ratio: 4.18 %
  • Total Out of Pocket: $ 9,362.50
  • Monthly Mortgage: $ 133.00

Expense Assumptions

  • Prop Insurance: $800
  • Prop Mgmt Fee: $969
  • Vacancy: $510
  • Capex: $0

Financing Assumptions

  • Down Payment: $8,750
  • Interest Rate: 4.50 %
  • Loan Term Months: 360.00
  • Points: $263

Other Assumptions

  • Closing Cost: $ 350
  • Rental Holding Period: 4.00


Contact An Agent About This Property