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
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