20251 Crystal Ave

Euclid, OH 44123
image0

3 bd, 2 ba | 1,456 sqft | Built in 1949

slider image
slider image
slider image
List Price
$90,000

Initial Investment

$26,136

Purchase Price

$87,500

Down Payment

25%

Rent

$1,350

Total Return

$44,845

Annualized Return

24.7%

Cap Rate

8.9%

Gross Yield

18.5%

Cash Flow

$2,305

Appreciation

7.0%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

03/01/2020

Lease End

02/28/2021

Property Type

Duplex

Lot Size

5,279

HOA

None

Flood Risk

Not Required

  • Duplex with both units occupied
  • Located nearby new Amazon distribution center
  • Professionally managed by Greater Cleveland Management
  • Insurance fee included in monthly rent of $15

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$15,390

Expenses

-$5,128

Property Taxes

-$3,200

Loan Payments

-$4,757

Net Cash Flow

$2,305

See more in Financials

Similar Listings