3887 E. 154th St. Cleveland, OH 44128
Main

$43,000

Cap Rate: 16%

Single Family Home


Annual Overview:
Gross Rent Income: 
$10,800 ($900/mo)
Taxes: $1,500
Insurance: $800
Vacancy / Maint.: $1,000
Property Management: $800 ($0 first year)
Net Annual Income: $6,700



14202 Rexwood Ave, Cleveland, OH 44105
Main

$41,000

Cap Rate: 16%

Single Family Home


Annual Overview:
Gross Rent Income:
$10,200 ($850/mo)
Taxes: $1,100
Insurance: $700
Vacancy / Maint.: $1,000
Property Management: $900 ($0 first year)
Net Annual Income: $6,500



1862 E. 81st St. Cleveland, OH 44137
Main

$265,000

Cap Rate: 17.7%

10 Units


Annual Overview:
Gross Rent Income$64,920 ($5,41 0/mo)
Taxes$1,300 (Revitalization Zone)
Insurance$3,000
Water$5,000
Gas$7,000
Property Management$3,000
Net Annual Income$46,920



15701 Waterloo Rd. Cleveland, OH 44110
Main

$170,000

Cap Rate: 17%

7 Units


Annual Overview:
Gross Rent Income: $44,700 ($3,725/mo)
Net Annual Income: $29,000



1245 E. 89th St. Cleveland, OH 44108
Main

$80,000

Cap Rate: 30%

6 Units


Annual Overview:
Gross Rent Income: $36,000 ($3,000/mo)
Net Annual Income: $25,000



19802 Gardenview Dr. Maple Heights, OH 44137
Img_5165

SOLD - $47,000

Cap Rate: 16%

Single Family Home


Annual Overview:
Gross Rent Income: $11,400 ($950/mo)
Taxes: $1,500
Insurance: $800
Vacancy / Maint.: $1,000
Property Management: $900 ($0 1st year)
Net Annual Income: $7,200 ($8,100 1st year)