427-429 Kolping Ave Dayton, OH 45410
2bd, 2ba | 1,440sqft | Built in 1930
Expand
For Sale
Open House
4h : 48m : 30s
Initial Investment
$63,960
Open House Price: $60,000
Purchase Price
$60,000
Down Payment
100%
Rent
$1,152

Total Return
$31,801
Annualized Return
10.0%
Cap Rate
12.0%
Gross Yield
23.0%
Cash Flow
$6,405
Appreciation
1.1%
Gross Yield
23.0%
 
Cap Rate
12.0%
 
Cash on Cash
10.0%
 
Ann. Return
10.0%
in 5 years
Initial Investment
$63,960
Purchase Price
$60,000
Down Payment
100%
Loan Interest Rate
5.250%
Est. Immediate Costs
$3,060
Closing Costs
1.50%
Total Return
$31,801
Appreciation
1.1%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $6,405 $6,894 $7,415 $8,652
Monthly $534 $574 $618 $721
Property Value in 2024
$63,475
Loan Balance
$0
Disposition Fees
-$2,222

Sale Proceeds
$61,253

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $34,508
$575/mo
$75,323
$628/mo
$177,489
$740/mo
$314,792
$874/mo
Cumulative Appreciation Gain $3,475
$13,584
$38,891
$72,902
Equity Build Up $60,000
$60,000
$60,000
$60,000
Total Investment Value $97,983
$148,907
$276,380
$447,694