Property Information

CASH ONLY - Great 4 bedrooms, 1 bathroom turnkey property in Dayton
Dayton, OH 45403
4 bedrooms, 1 bathroom turnkey property in Dayton!
Square Feet1,050
Initial Market Value$84,900
Purchase Price$84,900
Downpayment$84,900
Loan Origination Fees$0
Depreciable Closing Costs$4,245
Other Closing Costs and Fixup$0
Initial Cash Invested$89,145
Cost per Square Foot$81
Monthly Rent per Square Foot$0.81
IncomeMonthlyAnnual
Gross Rent$850$10,200
Vacancy Losses($68)($816)
Operating Income$782$9,384
ExpensesMonthlyAnnual
Property Taxes($85)($1,019)
Insurance($60)($722)
Management Fees($63)($751)
Leasing/Advertising Fees$0$0
Association Fees$0$0
Maintenance($68)($816)
Other$0$0
Operating Expenses($276)($3,307)
Net PerformanceMonthlyAnnual
Net Operating Income$506$6,077
- Mortgage Payments$0$0
= Cash Flow$506$6,077
+ Principal Reduction$0$0
+ First-Year Appreciation$425$5,094
= Gross Equity Income$931$11,171
+ Tax Savings$0$0
= GEI w/Tax Savings$931$11,171
Mortgage InfoFirstSecond
Loan-to-Value Ratio0%0%
Loan Amount$0$0
Monthly Payment$0.00$0.00
Loan TypeAmortizing Fixed
Term30 Years
Interest Rate0.000%0.000%
Monthly PMI$0
Financial Indicators
Debt Coverage Ratio0.00
Annual Gross Rent Multiplier8
Monthly Gross Rent Multiplier100
Capitalization Rate7.2%
Cash on Cash Return7%
Total Return on Investment13%
Total ROI with Tax Savings13%
Assumptions
Real Estate Appreciation Rate6%
Vacancy Rate8%
Management Fee8%
Maintenance Percentage8%
Comments
Amazing 4 Bedroom, 1 Bathroom, turnkey property in Dayton, OH. It’s great location just eat of Dayton is conveniently located just minutes from downtown Dayton as well as two major interstates.
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.