3290 Montana Ave Cincinnati, OH 45211
3bd, 1ba | 1,456sqft | Built in 1924
Expand
Initial Investment
$99,369
List Price: $97,900
Purchase Price
$97,900
Down Payment
100%
Rent
$1,215

Total Return
$40,954
Annualized Return
8.1%
Cap Rate
7.6%
Gross Yield
14.9%
Cash Flow
$6,775
Appreciation
1.9%
Gross Yield
14.9%
 
Cap Rate
7.6%
 
Cash on Cash
6.8%
 
Ann. Return
8.1%
in 5 years
Initial Investment
$99,369
Purchase Price
$97,900
Down Payment
100%
Loan Interest Rate
5.250%
Est. Immediate Costs
$0
Closing Costs
1.50%
Total Return
$40,954
Appreciation
1.9%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $6,775 $7,269 $7,796 $9,086
Monthly $565 $606 $650 $757
Property Value in 2024
$107,707
Loan Balance
$0
Disposition Fees
-$3,770

Sale Proceeds
$103,937

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $36,385
$606/mo
$79,243
$660/mo
$186,525
$777/mo
$330,703
$919/mo
Cumulative Appreciation Gain $9,807
$26,962
$69,904
$127,615
Equity Build Up $97,900
$97,900
$97,900
$97,900
Total Investment Value $144,092
$204,105
$354,329
$556,217