9405 Bohning Dr Cleveland, OH 44125
2bd, 1ba | 1,242sqft | Built in 1945
Expand
Initial Investment
$67,024
List Price: $64,900
Purchase Price
$64,900
Down Payment
100%
Rent
$800

Est. market rent may range from $740 to $860


Total Return
$17,561
Annualized Return
5.2%
Cap Rate
6.1%
Gross Yield
14.8%
Cash Flow
$3,392
Appreciation
1.0%
Gross Yield
14.8%
 
Cap Rate
6.1%
 
Cash on Cash
5.1%
 
Ann. Return
5.2%
in 5 years
Initial Investment
$67,024
Purchase Price
$64,900
Down Payment
100%
Loan Interest Rate
4.750%
Closing Costs
1.50%
Est. Immediate Costs
$1,150
Total Return
$17,561
Appreciation
1.0%
Net Cash Flow Year 1 Year 3 Year 5 Year 10
Annual $3,392 $3,737 $4,106 $4,839
Monthly $283 $311 $342 $403
Property Value in 2024
$68,261
Loan Balance
$0
Disposition Fees
-$2,389

Sale Proceeds
$65,872

Est. Investment Value over time

Year 5 Year 10 Year 20 Year 30
Cumulative Net Cash Flow $18,713
$312/mo
$41,540
$346/mo
$98,679
$411/mo
$175,470
$487/mo
Cumulative Appreciation Gain $3,361
$14,233
$41,448
$78,023
Equity Build Up $64,900
$64,900
$64,900
$64,900
Total Investment Value $86,974
$120,673
$205,027
$318,393