{{ label }}
Real Estate Analysis
Property Report: Tan Liners Tanning & Boutique RENTAL
Property Report :
Tan Liners Tanning & Boutique
212 N. Main St, DAYTON, TX 77535
Powered by
Real Estate Analysis
Created on: Apr 14, 2025
Author: rebecca rawlinson
Company: Evermark Commercial Group, by JLA
Executive Summary
212 N. Main St, DAYTON, TX 77535
Commercial (Retail Business):
Year built: 1972, Size: 4880 SF
Investment strategy: Rental Property
Purchase Price$ 725,000
Rent$ 0/mo
Monthly Cash Flow$ 3,315
Cash on Cash Return5.49 %
Financial Analysis
| Cash on Cash Return | 5.49 % |
| Internal Rate of Return (IRR) | N/A |
| Capitalization Rate | 5.68 % |
| Gross Rent Multiplier (GRM) | 0.00 |
| Debt-coverage Ratio (DCR) | 0.00 |
| Operating Expense Ratio (OER) | 33.71 % |
| After Repair Value | $ 700,000 |
Financial Breakdown
| Purchase Price | $ 725,000 |
| Purchase Costs | $ 0 |
| Repair/Construction Costs | $ 0 |
| $ 725,000 | |
| Financing | $ 0 |
| $ 725,000 | |
| $ 0 | |
| $ 725,000 |
Operating Analysis
| Rent | $ 0/mo |
| Gross Operating Income (GOI) | $ 60,000 |
| Total Expenses | $ 20,225 |
| Net Operating Income (NOI) | $ 39,775 |
| Annual Debt Service | $ 0 |
| Cash Flow Before Taxes (CFBT) | $ 39,775 |
| Income Tax Liability | $ 6,226 |
| Cash Flow After Taxes (CFAT) | $ 33,549 |
Sign in to edit this report, add or compare properties. Don't have an acount? Sign up now!