Dayton, OH
$ 65,000 - Buy & Hold
4.0 bd | 4.0 ba | 2,264 sqft | 1942
IRR
0.00 %
Yield-on-Cost
27.18 %
Cash on Cash
107.85 %
Net Monthly Cashflow
$859
Description
Duplex with each side having 2 bedrooms and a bath and their own private porch! Great return potential.
Buy & Hold Analysis
- IRR: 0.00 %
- Net Cashflow: $ 10,329
- Rehab Est: $ 0
- Cap Rate: 27.48 %
- Monthly Rent: $ 0
- ARV: $ 65,000
- Cash on Cash: 109.30 %
- Taxes: $ 566
Financial Analysis
- Loan Amnt: $ 36,400
- All-in Cost: $ 45,955
- Debt Coverage Ratio: 27.48 %
- Total Out of Pocket: $ 9,555
- Monthly Mortgage: $ 182
Expense Assumptions
- Prop Insurance: $ 520,000
- Vacancy: $ 0
- Prop Mgmt Fee: $ 0
- Maintenance: $ 0
- Capex: $ 0
Financing Assumptions
- Cash Purchase: No
- Loan Term: 360 months
- Down Payment: 20.00 %
- Points: 0.00
- Interest Rate: 6.00 %
- Interest only loan: Yes
Other Assumptions
- Closing Cost: $ 650
- Rental Holding Period: 4