Rental Property Investment Analysis
Investment metrics for 2820 Harvard Blvd, Dayton, OH 45406
zillow
Single Family Residence
📍 2820 Harvard Blvd, Dayton, OH 45406
$90,000
🛏 3 bed
🚿 3 bath
📐 2,455 sqft
96
/ 100
Deal Score
A
Excellent Investment Opportunity
Grade A · 96/100
Monthly Cash Flow
+$632
After all expenses
Cap Rate
14.65%
Strong yield
Monthly Rent
$1,530/mo
Estimated
Total Expenses
$898/mo
All-in monthly
Cash-on-Cash
36.61%
Solid return
Annual Cash Flow
$7,579
Per year
Break-Even Analysis
Break-Even Rent
$898 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is an excellent rental investment (96/100). The 14.65% cap rate and strong positive monthly cash flow of +$632/mo support a strong case for acquisition.
Analysis Summary
This Single Family Residence at 2820 Harvard Blvd, Dayton, OH 45406 is listed at $90,000 with 3 bed / 3 bath and 2,455 sq ft.
The estimated monthly rent is $1,530, generating a strong positive monthly cash flow of +$632 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 14.65% and the cash-on-cash return is 36.61%. This deal received a score of 96/100 (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