Rental Property Investment Analysis
Investment metrics for 138 E 3rd St, Dayton, OH 45402
zillow
Multi Family
📍 138 E 3rd St, Dayton, OH 45402
$350,000
🛏 4 bed
🚿 4 bath
📐 7,144 sqft
82
/ 100
Deal Score
A
Excellent Investment Opportunity
Grade A · 82/100
Monthly Cash Flow
+$373
After all expenses
Cap Rate
7.50%
Strong yield
Monthly Rent
$2,750/mo
Estimated
Total Expenses
$2,377/mo
All-in monthly
Cash-on-Cash
5.56%
Low return
Annual Cash Flow
$4,473
Per year
Break-Even Analysis
Break-Even Rent
$2,377 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸The central urban location provides residents with excellent proximity to regional employment hubs and major transportation arterials.
- ▸Walkable access to downtown cultural amenities and diverse dining districts strengthens the appeal for younger professional tenants.
- ▸Proximity to significant riverside green spaces offers unique recreational access that enhances overall residential desirability for renters.
Key Takeaway
Investor Summary
Under current assumptions, this property is an excellent rental investment (82/100). The 7.50% cap rate and strong positive monthly cash flow of +$373/mo support a strong case for acquisition.
Analysis Summary
This Multi Family at 138 E 3rd St, Dayton, OH 45402 is listed at $350,000 with 4 bed / 4 bath and 7,144 sq ft.
The estimated monthly rent is $2,750, generating a strong positive monthly cash flow of +$373 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 7.50% and the cash-on-cash return is 5.56%. This deal received a score of 82/100 (Grade A: Excellent Investment Opportunity).
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