3569 Ludgate Rd
Shaker Heights, OH 44120
List Price
$80,000
Initial Investment
$22,353Purchase Price
$73,000
Down Payment
25%
Rent
$1,075
Total Return
$39,979
Annualized Return
23.4%
Cap Rate
7.1%
Gross Yield
17.7%
Cash Flow
$470
Appreciation
9.2%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
10/01/2017
Lease End
11/30/2018
Lot Size
5,200
HOA
None
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,255Expenses
-$4,217Property Taxes
-$3,600Loan Payments
-$3,969Net Cash Flow
$470See more in Financials
Similar Listings