Updated almost 10 years ago on . Most recent reply

Beautiful upgraded duplex with tenants in place - $1262/mo rent!
$1262 monthly rent!
12.4% cap rate!
31% cash-on-cash return!
This is the nicest duplex on the street, and the tenants love it! It's been consistently rented with continuous history dating to 2013. Located in the heart of Cleveland's North Collinwood neighborhood, this property is steps away from the beach in the north. Due south is the new Waterloo Arts & Entertainment District and the Beachland Ballroom, an ever-popular music venue surrounded by eclectic shops and fine eateries.
This house has been upgraded:
1. New windows throughout house
2. New furnace
3. Newer breaker boxes and upgraded electrical
4. New appliances on first floor
5. Concrete driveway in excellent condition
6. Brand new roof (going on as we speak)
Cap rates and cash-on-cash, calculated the RIGHT way:
Revenue, annual: $15,447
Vacancy: $757
Property taxes: $1,801
Insurance: $1,000
Property Management: $1,439
Utilities: $1,200
Maintenance: $1,200
Total NOI: $7,747
With 20% down at 5% interest for 30 years and $2000 in closing costs, this equates to a 31.22% cap rate!
Call now to get this good deal before I turn this over to a realtor (then the price has to go up!)