Cash Flowing Rental With Tenant! 25%+ CAP!!

  • House
    1265 ft2
    bedroom 3 Bedrooms
    bathroom 1 Baths
  • Rental
    $35,000 0
    Status : Available
    Year Built : 1929
 Description
$35k
CAP 25%+
ARV $80k
3bd/1ba 1265 sqft
Roof replaced in 2015
Wood frame
City water/sewer
1929 Yr built
Tenant occupied $800, tenant wants to stay
No repairs needed
Cash flowing right off the bat!

Contact for more info

 Rehab Work Needed
 General Amenities
 Distance

 Summary

Overview
Cash Flowing Rental With Tenant! 25%+ CAP!! Rental
$35,000
Property ID: OH191022835
Address: Login to View
City: Dayton
State/Province: OH
Zip Code: 45406
Country: USA


Rental Analysis

+ Purchase Price: $35,000
+ Purchase Closing Cost: $1,050
+ Rehab Cost: $0
Total Acquisition Cost: $36,050


Monthly Rent: $800
+ Annual Potential Rent: $9,600
- Vacancy (3%): $288
Annual Gross Income: $9,312
Annual Gross ROI: 25.83%


 Message

8 + 3 = ?