10824 Bryant/9801Columbia/947 E.129

4 6 Cleveland United States 2009-02-03T11:09:03-05:00 true Cash flow, Equity and Property Management!!! 6 Properties/$144K Equity/11% cap rate • 10824 Bryant Ave. - $60K • 9801 Columbia - $60K • 947 E. 129th - $50K • 3578 E. 113 - $65K • 1824 Chapman - $60K • 968 Whitby - $60K Package price: $315K USD Five single family homes/One Duplex Combined appraised Value - $489K minimum Combined equity value - $144K Combined gross monthly rental income: $5,374 Gross Annual Income: $5,374 x 12mos = $64,488/yr Cap Rate: $64,488/315,000 = 20.4% return Monthly water/sewer $850/mo. Monthly taxes insurance $900/mo. Monthly property management; $537/mo Total Expenses: $2,287/mo Net monthly income: $5,374 - $2,287 = $3,087 Net Annual Income: $3,087 x 12mos = $37,044/yr Cash on cash return: $37,044/315,000 = 11.7% return Call or email Alex for more info: Alex Price alexpriceonline@gmail.com 216-233-4986 2009-03-20T12:09:03-04:00 false 30 true 1394 315000 0 6 Props/$144K Equity/11% cap rate 5 true 1394-6-props-144k-equity-11-cap-rate 10234 Ohio active 1 1952 owner 458 44108