4255 W 21st St

Cleveland, OH 44109
image0

3 bd, 1 ba | 1,149 sqft | Built in 1900

slider image
slider image
slider image
Curb View
List Price
$79,900

Initial Investment

$20,663

Purchase Price

$75,000

Down Payment

25%

Rent

$850

Total Return

$44,030

Annualized Return

26.1%

Cap Rate

6.5%

Gross Yield

13.6%

Cash Flow

$218

Appreciation

9.6%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Unspecified

Lease Start

08/01/2019

Lease End

07/31/2021

Lot Size

4,400

HOA

None

Flood Risk

Not Required

  • Meets 1% rule
  • New 24-month lease starting 8/1/2019
  • Seller completed roof, porch, electrical, and bathroom repairs recently. Invoices in Diligence Documents
  • Detached two-car garage in back of lot

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$9,690

Expenses

-$2,995

Property Taxes

-$2,400

Loan Payments

-$4,077

Net Cash Flow

$218

See more in Financials

Similar Listings