21316 Hansen Rd
Maple Heights, OH 44137
Portfolio Sale
List Price
$80,000
Initial Investment
$21,800Purchase Price
$80,000
Down Payment
25%
Rent
$1,137
Total Return
$34,220
Annualized Return
22.6%
Cap Rate
8.1%
Gross Yield
17.1%
Cash Flow
$1,358
Appreciation
6.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Month To Month
Lease Start
04/01/2017
Lease End
M/M
Lot Size
5,400
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,962Expenses
-$4,255Property Taxes
-$3,000Loan Payments
-$4,349Net Cash Flow
$1,358See more in Financials
Similar Listings