Property Analysis for 9314 Carton Ave, Cleveland, OH 44104

Long-Term Rental Analysis

9314 Carton Ave, Cleveland, OH 44104

$32,000 • 4 beds • 1 baths • 1372 sqft

This property could be a profitable Long-Term investment with a projected 141.07% first-year return on $6,720 initial cash invested.

Cash On Cash

141.07%

Cap Rate

38.29%

Rent

$1,380

Cashflow

$790

Rent Confidence: High

Annual

$16,560

Median

$1,300

Avg

$1,377

Samples

Financing

Purchase Price $32,000

Downpayment 20.0%

Interest Rate 6.5%

Mortgage Duration 30yr.

Cash To Invest

Total $6,720

Downpayment 20% $6,400

Closing costs 1% $320

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,380

Total Expenses $590

Mortgage P&I 12% $162

Property Taxes 4% $58

Home Insurance 1% $11

PManagement 10% $138

CapEx 5% $69

Vacancy 6% $83

Maintenance 5% $69

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	9021 Harris Ct, Cleveland, OH 44104	$1499	4	1	1248	0.1 mi
2	2982 E 67th St, Cleveland, OH 44127	$1150	4	1	1404	1.3 mi
3	9705 Orleans Ave, Cleveland, OH 44105	$1558	4	1	1244	0.7 mi
4	3688 E 117th St, Cleveland, OH 44105	$1400	4	1	1280	1.3 mi
5	3433 E 103rd St, Cleveland, OH 44104	$1250	4	1	1656	0.5 mi
6	9418 Easton Ave, Cleveland, OH 44104	$1558	4	2	1316	0.1 mi
7	9718 Anderson Ave, Cleveland, OH 44105	$950	4	1	1087	0.7 mi
8	9710 Easton Ave, Cleveland, OH 44104	$1250	4	2	1452	0.2 mi
9	11125 Forest Ave, Cleveland, OH 44104	$1300	4	2	1100	0.9 mi
10	2853 E 99th St, Unit 2, Cleveland, OH 44104	$850	4	2	1728	0.8 mi
11	11205 Continental Ave, Cleveland, OH 44104	$1290	3	1	1360	0.8 mi
12	3313 E 121st St, Cleveland, OH 44120	$1720	3	1	1375	1.2 mi
13	10422 Reno Ave, Cleveland, OH 44105	$1500	4	2	1088	1.2 mi
14	3595 E 108th St, Cleveland, OH 44105	$1495	3	1	1320	0.9 mi
15	3457 E 103rd St, Cleveland, OH 44104	$1500	3	1	1460	0.6 mi
16	3671 E 103rd St, Cleveland, OH 44105	$950	3	1	1440	0.9 mi
17	3632 E 106th St, Cleveland, OH 44105	$1200	3	1	1296	0.9 mi
18	3302 E 105th St, Cleveland, OH 44104	$1195	3	1	1500	0.5 mi
19	2930 E 115th St, Cleveland, OH 44104	$1650	4	2		1 mi
20	10103 Benham Ave, Cleveland, OH 44105	$1300	3	1	1248	0.7 mi
21	3549 E 105th St, Cleveland, OH 44105	$1100	3	1	1528	0.7 mi
22	9619 Orleans Ave, Cleveland, OH 44105	$2295	3	1	1544	0.7 mi
23	9908 Dunlap Ave, Cleveland, OH 44105	$1700	4	1.5	2290	0.9 mi
24	3556 E 82nd St, Cleveland, OH 44105	$1300	3	1	1208	0.8 mi
25	9421 Hilgert Dr, Cleveland, OH 44104	$1468	3	1.5	1296	0.3 mi

Projections