REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
4122 E 142nd St, Cleveland, OH 44128
$30,000 • 3 beds • 1 baths • 1058 sqft
This property could be a profitable Long-Term investment with a projected 120.57% first-year return on $6,300 initial cash invested.
Cash On Cash
120.57%
Cap Rate
34.12%
Rent
$1,200
Signal: Med.
Cashflow
$633
Financing
Purchase Price $30,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $6,300
Downpayment $6,000
Closing costs $300
Rehab $0
Furnishing $0
Cashflow
Total Income $1,200
Total Expenses $567
Mortgage P&I $160
Property Taxes $85
Home Insurance $10
PManagement $120
CapEx $60
Vacancy $72
Maintenance $60
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4264 E 131st St | $1300 | 3 | 1 | 1070 | 0.8 mi |
| 2 | 4096 E 147th St | $1190 | 3 | 1 | 1022 | 0.4 mi |
| 3 | 4173 E 148th St | $1400 | 3 | 1 | 1100 | 0.5 mi |
| 4 | 13701 Benwood Ave | $925 | 3 | 1 | 1000 | 0.5 mi |
| 5 | 4064 E 155th St | $1195 | 3 | 1 | 1028 | 0.9 mi |
| 6 | 14809 Harvard Ave | $1200 | 3 | 1 | 1120 | 0.6 mi |
| 7 | 14414 Kingsford Ave | $1100 | 3 | 1 | 1118 | 0.6 mi |
| 8 | 13807 Horner Ave | $1225 | 3 | 1 | 1008 | 1 mi |
| 9 | 4368 E 143rd St | $1450 | 3 | 1 | 1136 | 0.7 mi |
| 10 | 3672 E 144th St, Unit Down | $700 | 3 | 1 | 1080 | 1.4 mi |
| 11 | 4121 E 144th St | $1160 | 3 | 1 | 1188 | 0.2 mi |
| 12 | 4166 E 142nd St | $1550 | 3 | 1 | 1200 | 0.1 mi |
| 13 | 12802 Craven Ave | $1000 | 3 | 1 | 1100 | 1.6 mi |
| 14 | 4176 E 148th St | $1295 | 3 | 1.5 | 1044 | 0.5 mi |
| 15 | 15516 Scottsdale Blvd | $1150 | 3 | 1 | 1008 | 1.5 mi |
| 16 | 4297 E 139th St | $1050 | 3 | 1 | 1196 | 0.5 mi |
| 17 | 15321 Harvard Ave | $1400 | 3 | 1 | 1185 | 0.9 mi |
| 18 | 3904 E 154th St | $1245 | 3 | 1 | 1171 | 1.1 mi |
| 19 | 4672 Hillside Ave | $1375 | 3 | 1 | 980 | 1.6 mi |
| 20 | 4395 E 141st St | $1045 | 3 | 1 | 922 | 0.8 mi |
| 21 | 4677 Beechgrove Ave | $1175 | 3 | 1 | 980 | 1.6 mi |
| 22 | 3717 Menlo Rd | $1300 | 3 | 1 | 1152 | 1.6 mi |
| 23 | 13612 Cranwood Dr | $1395 | 3 | 1 | 1221 | 0.8 mi |
| 24 | 4154 E 142nd St | $950 | 3 | 1 | 1288 | 0.1 mi |
| 25 | 13504 Edgewood Ave | $1595 | 3 | 1 | 1248 | 0.6 mi |