Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Classifieds
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated over 9 years ago on . Most recent reply

User Stats

28,611
Posts
19,673
Votes
James Wise#4 All Forums Contributor
  • Real Estate Broker
  • Cleveland Dayton Cincinnati Toledo Columbus & Akron, OH
19,673
Votes |
28,611
Posts

Occupied Duplex. Potential cash on cash return 37%

James Wise#4 All Forums Contributor
  • Real Estate Broker
  • Cleveland Dayton Cincinnati Toledo Columbus & Akron, OH
Posted

Property is located in Cleveland, Ohio Zip code 44111.

CLICK HERE to see the Holton-Wise Property Group grade that this neighborhood got.

$49,900.00

Duplex

Each unit currently rented for $580

Total Rent. $1,160.00

Need financing? We have that covered for you. We have several lenders we can set you up with.

Assuming 4.5% interest, 30 year mortgage & a 25% down payment.

SALE PRICE

$49,900.00

Down Payment

$12,475.00

Upfront Repairs

$0.00

Loan Amount

$37,425.00

Out of Pocket $

$12,475.00

Monthly Rent

$1,160.00

Annual Rent

$13,920.00

Operating Expenses

$6,960.00

Net Operating Income

$6,960.00

Monthly Debt Service (4.5%, 30 Years)

-$189.63

Annual Debt Service

-$2,275.52

Cash on Cash

37.6%

Net Cash Flow$4,684.48

Assuming 4.5% interest, 30 year mortgage & a 25% down payment.

CASH ON CASH RETURN 37.6%

Contact @Robert Quinn @Federico Gutierrez @Account Closed to set up your free tour of the available real estate in the greater Cleveland, Ohio area

www.HoltonWisePropertyGroup.com

Passive cashflow. Have helped many Biggerpockets members invest in Cleveland Ohio Real Estate.

Can work with you in several ways.

-Rental Properties from the MLS-

-Turnkey Properties-

-Joint Ventures-

-Secured Debt Investments-24-84 month terms. We pay up to 12% APR-

DON'T LIKE THIS OFFER? WANT TO SEE OTHER DEALS? CLICK HERE FOR MORE INFO

Click here to listen to James Wise's guest appearance on the Bigger Pockets Podcast.

Click here to listen to James Wise on the best real estate investing advice ever show

*Featured properties may not be listed by the office/agent presenting this brochure*

Offering

Loading replies...