REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

12613 Revere Ave, Cleveland, OH 44105

2 beds • 1 baths • sqft

Email

This property could be a profitable Long-Term investment with a projected 43.24% first-year return on $12,600 initial cash invested.

43.24%

Cash On Cash

16.48%

Cap Rate

2.62

DSCR

$1,120

Rent

$454

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$60,000

Downpayment

20.0%

Interest Rate

6.8%

Mortgage Duration

30yr.

Cash To Invest

Total

$12,600

Downpayment

20%

$12,000

Closing costs

1%

$600

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,120

Total Expenses

$666

Mortgage P&I

28%

$314

Property Taxes

4%

$40

Home Insurance

2%

$21

PManagement

10%

$112

CapEx

5%

$56

Vacancy

6%

$67

Maintenance

5%

$56

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis