3937 Grosvenor Rd
South Euclid, OH 44118
List Price
$97,500
Initial Investment
$24,028Purchase Price
$87,000
Down Payment
25%
Rent
$1,020
Total Return
$35,587
Annualized Return
19.2%
Cap Rate
5.1%
Gross Yield
14.1%
Cash Flow
-$841
Appreciation
8.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/16/2018
Lease End
03/16/2019
Lot Size
4,725
HOA
None
Flood Risk
Not Required
- Members of the ownership group are licensed RE agents
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,628Expenses
-$3,540Property Taxes
-$4,200Loan Payments
-$4,730Net Cash Flow
-$841See more in Financials
Similar Listings