REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
6609 Percy Ave, Cleveland, OH 44127
$36,900 • 4 beds • 2 baths • 1496 sqft
This property could be a profitable Long-Term investment with a projected 104.53% first-year return on $7,749 initial cash invested.
Cash On Cash
104.53%
Cap Rate
30.34%
Rent
$1,250
Signal: Med.
Cashflow
$675
Financing
Purchase Price $36,900
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $7,749
Downpayment $7,380
Closing costs $369
Rehab $0
Furnishing $0
Cashflow
Total Income $1,250
Total Expenses $575
Mortgage P&I $196
Property Taxes $42
Home Insurance $13
PManagement $125
CapEx $62
Vacancy $75
Maintenance $62
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 6153 Morton Ave | $1200 | 4 | 1 | 1500 | 1.1 mi |
| 2 | 3893 E 55th St | $1300 | 4 | 2 | 1320 | 2.6 mi |
| 3 | 2853 E 99th St, Unit 2 | $850 | 4 | 2 | 1728 | 2.4 mi |
| 4 | 3588 E 75th St | $1400 | 4 | 2 | 1980 | 1.7 mi |
| 5 | 9418 Easton Ave | $1025 | 4 | 1.5 | 1316 | 2.1 mi |
| 6 | 6821 Fullerton Ave | $1400 | 4 | 1.5 | 1716 | 2.2 mi |
| 7 | 2377 E 84th St | $525 | 4 | 2 | 2.5 mi | |
| 8 | 3871 E 54th St | $1450 | 4 | 2 | 2.5 mi | |
| 9 | 9409 Manor Ave | $1600 | 4 | 2 | 2120 | 2 mi |
| 10 | 3613 E 57th St | $1299 | 4 | 1 | 1318 | 1.7 mi |
| 11 | 5418 Orey Ave | $1450 | 4 | 1 | 1636 | 2.7 mi |
| 12 | 3433 E 103rd St | $1250 | 4 | 1 | 1656 | 2.8 mi |
| 13 | 3025 E 73rd St | $1150 | 3 | 2 | 1554 | 0.6 mi |
| 14 | 3613 E 59th St | $1300 | 4 | 1 | 1227 | 1.7 mi |
| 15 | 3676 E 46th St | $1200 | 4 | 2 | 920 | 2.3 mi |
| 16 | 5806 Linton Ave | $1200 | 4 | 1 | 1.5 mi | |
| 17 | 3369 E 49th St | $1195 | 4 | 1 | 1082 | 1.4 mi |
| 18 | 1 Engel Unit 1 Private Individual Ave, Rm Available | $650 | 5 | 1.5 | 1508 | 1 mi |
| 19 | 1 Engel Unit 5 Private Individual Rent Ave, Rm For | $650 | 5 | 1.5 | 1508 | 1 mi |
| 20 | 3716 E 52nd St | $1375 | 3 | 2 | 1548 | 2.2 mi |
| 21 | 2245 E 80th St | $1300 | 4 | 1.5 | 2198 | 2.7 mi |
| 22 | 3860 E 72nd St, Apt 3 | $1600 | 4 | 1 | 2.4 mi | |
| 23 | 9627 Fuller Ave | $1889 | 5 | 2 | 1598 | 2.2 mi |
| 24 | 2266 E 84th St | $1200 | 4 | 2 | 2700 | 2.7 mi |
| 25 | 2266 E 84th Street E 84th St, Unit 2266 | $1195 | 4 | 2 | 2700 | 2.7 mi |