Rental Property Investment Analysis
Investment metrics for 118 Linden Ave, Dayton, OH 45403
zillow
Multi Family
📍 118 Linden Ave, Dayton, OH 45403
$215,000
🛏 4 bed
🚿 2 bath
📐 2,582 sqft
44
/ 100
Deal Score
F
High Risk Investment
Grade F · 44/100
Monthly Cash Flow
+$0
After all expenses
Cap Rate
6.23%
Strong yield
Monthly Rent
$1,505/mo
Estimated
Total Expenses
$1,505/mo
All-in monthly
Cash-on-Cash
0.01%
Low return
Annual Cash Flow
$5
Per year
Break-Even Analysis
Break-Even Rent
$1,505 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property scores 44/100 — high risk despite a negative cash flow of +$0/mo. The low cap rate of 6.23% and weak overall returns suggest significant margin risk. Carefully verify all assumptions before proceeding.
Analysis Summary
This Multi Family at 118 Linden Ave, Dayton, OH 45403 is listed at $215,000 with 4 bed / 2 bath and 2,582 sq ft.
The estimated monthly rent is $1,505, generating a negative monthly cash flow of +$0 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.23% and the cash-on-cash return is 0.01%. This deal received a score of 44/100 (Grade F: High Risk Investment).
More analyzed properties in Dayton
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk