← All properties
Property details
Beds5
Baths3
Square feet1,725
Year built1975
Property typeSingle Family
CountyHamilton County
Proforma Turnkey End Buyer
Cash on Cash12.60%
Cap Rate8.65%
IRR26.21%
DSCR1.64x
ARV$365,000
Equity$15,200
Purchase & Financing
| Purchase price | $349,800 |
| Closing costs | $3,498 |
| Down payment (25%) | $87,450 |
| Loan amount | $262,350 |
| Loan points | $5,247 |
| Interest rate | 6.00% |
| Loan term | 30 years |
| Total out of pocket | $96,195 |
Income & Expenses
| Monthly | Annual | |
|---|---|---|
| Gross rent | $2,900 | $34,800 |
| Vacancy | ($58) | ($696) |
| Property taxes | ($65) | ($783) |
| Insurance | ($108) | ($1,300) |
| Maintenance | ($85) | ($1,023) |
| Net operating income | $2,583 | $30,998 |
| Mortgage (P&I) | ($1,573) | ($18,875) |
| Net cash flow | $1,010 | $12,123 |
View full proforma & projections
Projections are based on current rent, taxes, insurance and financing assumptions and are estimates only. Verify all figures independently before investing.
About this property
COMING SOON! Fully rehabbed and will be rented. Photos coming soon… Will be partitioned the top and bottom so bottom unit has a kitchen and 2 bed 1 bath and upstairs has 3 bed 2 bath, 2 laundry rooms, 2 car garage on a culdesac quite street with a view!!
*FREE PROPERTY MANAGEMENT FOR THE FIRST 12 MONTHS! After that it is a flat $100 fee per month!