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

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

Single Family Rental Sold by the Cincinnati Property Team for $110k

Property Type:

Rental Resales
Purchase Price: $110,900
Gross Rent: $1,095
Cap Rate (year 1): 8.7
Cash Flow (year 1): $3,325
4
2
1,302 SQ. FT
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

Buy & Hold Projections

Appreciation:
3%
Income Increase:
2%
Expense Increase:
2%
Selling Costs:
6%
Cash Flow & EquityYear 1Year 5Year 10Year 30
Cash flow:$3,325$4,125$5,128$10,850
Total equity:$31,964$50,613$78,351$269,183
Investment returnsYear 1Year 5Year 10Year 30
Cap Rate (Purchase Price):9%10%11%16%
Cash on Cash Return:10%13%16%33%
Return on Equity:10%8%7%4%
Internal Rate of Return (IRR):-13%16%17%16%
Return on Investment:-13%88%242%1,292%

Protected content

You need to be logged in to view this content. Please choose from the options below to view the entire Proforma.

Hidden Title

No related pages found.

Join RealWealth – Free Access to:

  • Vetted off-market turnkey rental properties.
  • Complimentary strategy sessions.
  • Members-only investor education.
  • And so much more.

Want to create financial freedom through real estate?

Join RealWealth and get access to educational resources and vetted real estate connections for free! Sign up for your account in less than a minute.

First Name *
Last Name *
Email *
This will be your username
Phone
Agree to marketing terms *

Log in to Your Account

Don't have an account? Click here to create an account for FREE.

Login / email
Password
Remember me
Scroll to Top