Dayton, OH


$ 69,900 - Buy & Hold

8.0 bd | 4.0 ba | 4,064 sqft | 1926

IRR
66.75 %
Yield-on-Cost
17.17 %
Cash on Cash
48.26 %
Net Monthly Cashflow
$752

Description

43058


Buy & Hold Analysis

  • IRR: 66.75 %
  • Net Cashflow: $ 9,024
  • Rehab Est: $ 0
  • Cap Rate: 17.17 %
  • Monthly Rent: $ 0
  • ARV: $ 69,900
  • Cash on Cash: 48.26 %
  • Taxes: $ 1,524

Financial Analysis

  • Loan Amnt: $ 52,425
  • All-in Cost: $ 71,123
  • Debt Coverage Ratio: 17.17 %
  • Total Out of Pocket: $ 18,698
  • Monthly Mortgage: $ 266

Expense Assumptions

  • Prop Insurance: $ 559,200
  • Vacancy: $ 0
  • Prop Mgmt Fee: $ 0
  • Maintenance: $ 0
  • Capex: $ 0

Financing Assumptions

  • Cash Purchase: No
  • Loan Term: 360 months
  • Down Payment: 25.00 %
  • Points: 1.00
  • Interest Rate: 4.50 %
  • Interest only loan: No

Other Assumptions

  • Closing Cost: $ 699
  • Rental Holding Period: 4


Contact An Agent About This Property