Income: Gross Potential Rent - 3 BR, 1 BA $800 $9,600Misc. Income - Less: Vacant Units 8% (768)Effective Gross Income $8,832Operating Expenses: Management Fee 10% $883Real Estate Taxes 1,085 Insurance 500 Repairs and Maintenance 10% 883 Total Operating Expenses $3,351 Net Operating Income $5,481 Loan Analysis Purchase Price $52,400 Loan Amount (80% LTV) $41,920Down Payment $10,480 Interest Rate 5.50%Amortization 30 Annual Debt Service $2,856Capitalization Rate 10.5%Cash Flow $2,624Estimated Return On Cash (20% Down Payment) 25.0%
Sold for $81,000
Price history
| Date | Event | Price |
|---|---|---|
| 9/8/2023 | Sold | $81,000+36.9%$52/sqft |
Source: Public Record Report a problem | ||
| 8/9/2013 | Sold | $59,160+12.9%$38/sqft |
Source: Public Record Report a problem | ||
| 4/21/2012 | Listing removed | $850$1/sqft |
Source: GoSection8.com Report a problem | ||
| 4/3/2012 | Listed for rent | $850$1/sqft |
Source: GoSection8.com Report a problem | ||
| 3/31/2012 | Listing removed | $52,400$34/sqft |
Source: Penklor Report a problem | ||
| 1/27/2012 | Listed for sale | $52,400+191.1%$34/sqft |
Source: Penklor Report a problem | ||
| 12/18/2011 | Sold | $18,000-9.5%$12/sqft |
Source:  Cincy MLS #1283029 Report a problem | ||
| 11/22/2011 | Pending sale | $19,900$13/sqft |
Source: Star One Realtors #1283029 Report a problem | ||
| 11/16/2011 | Price change | $19,900-20.1%$13/sqft |
Source: Star One Realtors #1283029 Report a problem | ||
| 10/22/2011 | Price change | $24,900-13.8%$16/sqft |
Source: Star One Realtors #1283029 Report a problem | ||
| 9/28/2011 | Price change | $28,900-17.2%$19/sqft |
Source: Star One Realtors #1283029 Report a problem | ||
| 9/1/2011 | Listed for sale | $34,900-30.2%$23/sqft |
Source: Star One Realtors #1283029 Report a problem | ||
| 5/17/2011 | Sold | $50,000$32/sqft |
Source: Public Record Report a problem | ||
Get a cash offer in 3 minutes
Find out how much your home could sell for in as little as 3 minutes with a no-obligation cash offer.
Estimated market value
$156,000
