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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Followed Discussions Followed Categories Followed People Followed Locations
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 almost 10 years ago on . Most recent reply

User Stats

400
Posts
223
Votes
Christian Carson
  • Cleveland, OH
223
Votes |
400
Posts

Beautiful upgraded duplex with tenants in place - $1262/mo rent!

Christian Carson
  • Cleveland, OH
Posted

$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)
 

Tenants: This property is fully tenanted. We manage it ourselves, since we also live in the area. We would be happy to put property management in place for the new owner's transition, as we have several contacts in the area. The first floor tenant has lived here since 2013 and the upper floor tenant since February. All of the tenants have been on time every month with no issues at all.   Why we're selling: We're currently in the process of liquidating a partnership that owns this property and a few others in order to pursue larger investments. We maintain our properties in top shape and screen our tenants heavily. If you're interested in hearing more about our portfolio, just ask!

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!)

  • Christian Carson
  • Offering

    Loading replies...