Single Family Rental Property Sold by the Cincinnati, OH Property Team for $100k

Property Type:
Rental Resales
Purchase Price: $110,900
Gross Rent: $1,095
Cap Rate (year 1): 8.7
Cash Flow (year 1): $3,325
Loan type | 75% LTV 30-year @ 6.600% with 2 Pts |
---|---|
Purchase Price: | $110,900 |
Down payment: | $27,725 |
Purchase cost: | $4,991 |
Total cash invested: | $32,716 |
Estimated cash flow (year 1) | |
---|---|
Gross rent: | $1,095 |
Principal & interest: | $531 |
Taxes: | $185 |
HOA: | n/a |
Insurance: | $47 |
Property management: | $55 |
Total monthly cost: | $818 |
Monthly cashflow (year 1): | $277 |
annual cashflow: | $3,325 |