Rental Property Investment Analysis
Investment metrics for 410 N Cherrywood Ave, Dayton, OH 45403
zillow
Multi Family
📍 410 N Cherrywood Ave, Dayton, OH 45403
$1,680,000
🛏 34 bed
🚿 24 bath
📐 8,316 sqft
57
/ 100
Deal Score
D
Weak Investment
Grade D · 57/100
Monthly Cash Flow
+$216
After all expenses
Cap Rate
6.38%
Strong yield
Monthly Rent
$10,920/mo
Estimated
Total Expenses
$10,704/mo
All-in monthly
Cash-on-Cash
0.67%
Low return
Annual Cash Flow
$2,592
Per year
Break-Even Analysis
Break-Even Rent
$10,704 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a weak rental investment (57/100). The modest positive monthly cash flow of +$216/mo offers limited upside. A lower purchase price or stronger rent would be needed to improve returns.
Analysis Summary
This Multi Family at 410 N Cherrywood Ave, Dayton, OH 45403 is listed at $1,680,000 with 34 bed / 24 bath and 8,316 sq ft.
The estimated monthly rent is $10,920, generating a modest positive monthly cash flow of +$216 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.38% and the cash-on-cash return is 0.67%. This deal received a score of 57/100 (Grade D: Weak 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