Rental Property Investment Analysis
Investment metrics for 20 Parnell Ave, Dayton, OH 45403
zillow
Multi Family
📍 20 Parnell Ave, Dayton, OH 45403
$84,000
🛏 4 bed
🚿 2 bath
📐 1,724 sqft
100
/ 100
Deal Score
A
Excellent Investment Opportunity
Grade A · 100/100
Monthly Cash Flow
+$536
After all expenses
Cap Rate
13.88%
Strong yield
Monthly Rent
$1,190/mo
Estimated
Total Expenses
$654/mo
All-in monthly
Cash-on-Cash
33.30%
Solid return
Annual Cash Flow
$6,433
Per year
Break-Even Analysis
Break-Even Rent
$654 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major industrial corridors and highway interchanges offers convenient commuting options for the local workforce population.
- ▸The area features a blend of traditional residential architecture and modest housing stock that appeals to value-conscious renters.
- ▸Localized access to community green spaces and nearby urban service hubs contributes to steady neighborhood functional demand.
Key Takeaway
Investor Summary
Under current assumptions, this property is an excellent rental investment (100/100). The 13.88% cap rate and strong positive monthly cash flow of +$536/mo support a strong case for acquisition.
Analysis Summary
This Multi Family at 20 Parnell Ave, Dayton, OH 45403 is listed at $84,000 with 4 bed / 2 bath and 1,724 sq ft.
The estimated monthly rent is $1,190, generating a strong positive monthly cash flow of +$536 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 13.88% and the cash-on-cash return is 33.30%. This deal received a score of 100/100 (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