Thoreau Plan, Chamberlin Crossing,Dayton,OH,45449

Investment Highlights

Rental property for sale in Dayton at Thoreau Plan, Chamberlin Crossing, Dayton, OH, 45449 priced at $399,495 converts $2,866/mo rent into $239/mo cash flow after a $1,955/mo obligation. Total monthly income equals $2,866/mo, and annual cash flow totals $2,862/yr on $132,433 invested. Return on cash invested prints 22.07% in year one, and rental yield reads 8.61% against a $399,495 entry. Equity gained on principal adds $2,578/yr, while 5% annual appreciation compiles into $110,373 by year five. Five-year ROI reaches 114.95% and total cumulative return in cash sums $152,233. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,866/mo property income covering a $1,955/mo payment, not borrower’s personal income.