3290 Montana Ave Cincinnati, OH 45211
3bd, 1ba | 1,456sqft | Built in 1924
Expand
Initial Investment
$106,474
List Price: $104,900
Purchase Price
$104,900
Down Payment
100%
Rent
$1,215

Total Return
$42,012
Annualized Return
7.7%
Cap Rate
7.2%
Gross Yield
13.9%
Cash Flow
$6,913
Appreciation
1.9%
Gross Yield
13.9%
 
Cap Rate
7.2%
 
Cash on Cash
6.5%
 
Ann. Return
7.7%
in 5 years
Initial Investment
$106,474
Purchase Price
$104,900
Down Payment
100%
Loan Interest Rate
5.250%
Est. Immediate Costs
$0
Closing Costs
1.50%
Total Return
$42,012
Appreciation
1.9%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $6,913 $7,415 $7,951 $9,265
Monthly $576 $618 $663 $772
Property Value in 2024
$115,408
Loan Balance
$0
Disposition Fees
-$4,039

Sale Proceeds
$111,369

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $37,116
$619/mo
$80,821
$674/mo
$190,224
$793/mo
$337,251
$937/mo
Cumulative Appreciation Gain $10,508
$28,890
$74,902
$136,739
Equity Build Up $104,900
$104,900
$104,900
$104,900
Total Investment Value $152,524
$214,611
$370,026
$578,891