Dayton, OH
$ 65,000 - Buy & Hold
4.0 bd | 4.0 ba | 2,264 sqft | 1942 yr | $ 750 Rent
IRR
156.67 %
Yield-on-Cost
29.27 %
Cash on Cash
94.29 %
Net Monthly Cashflow
$956
Description
Duplex with each side having 2 bedrooms and a bath and their own private porch! Great return potential.
Buy & Hold Analysis
- ARV: $65,000
- Yield-on-Cost: 29.27 %
- Net Monthly Cashflow: $956
- Monthly Rent: $750
Financial Analysis
- Loan Amnt: $ 34,125.00
- All-in Cost: $ 46,296.25
- Debt Coverage Ratio: 6.53 %
- Total Out of Pocket: $ 12,171.25
- Monthly Mortgage: $ 172.91
Expense Assumptions
- Prop Insurance: $800
- Prop Mgmt Fee: $1,755
- Vacancy: $450
- Capex: $0
Financing Assumptions
- Down Payment: $11,375
- Interest Rate: 4.50 %
- Loan Term Months: 360.00
- Points: $341
Other Assumptions
- Closing Cost: $ 455
- Rental Holding Period: 4.00