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


Contact An Agent About This Property