427-429 Kolping Ave Dayton, OH 45410
2bd, 2ba | 1,440sqft | Built in 1930
Expand
Initial Investment
$63,960
List Price: $60,000
Purchase Price
$60,000
Down Payment
100%
Rent
$1,000

Total Return
$26,110
Annualized Return
8.2%
Cap Rate
10.0%
Gross Yield
20.0%
Cash Flow
$5,333
Appreciation
1.1%
Gross Yield
20.0%
 
Cap Rate
10.0%
 
Cash on Cash
8.3%
 
Ann. Return
8.2%
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
$26,110
Appreciation
1.1%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $5,333 $5,756 $6,208 $7,254
Monthly $444 $480 $517 $604
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 $28,817
$480/mo
$63,034
$525/mo
$148,684
$620/mo
$263,791
$733/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 $92,292
$136,618
$247,575
$396,693