4141 Eastway Rd
South Euclid, OH 44121
List Price
$149,900
Initial Investment
$39,540Purchase Price
$140,000
Down Payment
25%
Rent
$1,509
Total Return
$66,718
Annualized Return
21.8%
Cap Rate
5.8%
Gross Yield
12.9%
Cash Flow
-$312
Appreciation
8.5%
Reset to DefaultEdit Assumptions
Features
Roofstock Certified
Occupancy
Occupied
Lease Up Guarantee
Yes
Lease Start
09/25/2019
Lease End
09/27/2023
Lot Size
8,745
HOA
None
Flood Risk
Not Required
- Lease renewed September 2021 at $1509, expiring Sept 27, 2023
- Pet fee included in monthly rent of $35
- Beautifully remodeled 4 bedroom, 2 bathroom South Euclid home. Perfectly located in a high quality neighborhood near Cleveland Clinic and Case Western Reserve University.
- Brand new kitchen (2019) with stainless steel appliances and granite countertops. New water heater and boiler for central heat (2020). Fully updated bathroom on each level (2019). Upgraded electrical Panel (07/30/2021). New floors and carpet installed (2019). Spacious family and living rooms with large windows. Garage with new vinyl siding (2019) and roof (2021). New garage door opener (2021).
See more in Analysis
Annual Financial Highlights
Expected Rent
$17,203Expenses
-$4,803Property Taxes
-$5,100Loan Payments
-$7,611Net Cash Flow
-$312See more in Financials
Similar Listings