4381 Marlowe St
Dayton, OH 45416
List Price
$65,000
$10.2K
Initial Investment
$21,441Purchase Price
$70,000
Down Payment
25%
Rent
$825
Total Return
$32,650
Annualized Return
20.9%
Cap Rate
6.7%
Gross Yield
14.1%
Cash Flow
$348
Appreciation
8.2%
Reset to DefaultEdit Assumptions
Features
Roofstock Certified
Occupancy
Occupied
Lease Start
02/11/2022
Lease End
02/28/2023
Lot Size
7,405
HOA
None
Flood Risk
Not Required
- Tenant in place
- Brand new roof
- Property Manager in place
- Attractive Cap rate
See more in Analysis
Annual Financial Highlights
Expected Rent
$9,405Expenses
-$2,952Property Taxes
-$2,300Loan Payments
-$3,806Net Cash Flow
$348See more in Financials
Similar Listings