Cudell West Blvd, Cleveland, OH
Single Family Home
|
Turnkey Rental
โ Pre-contract due diligence complete.

Property Description
THIS PROPERTY IS NOW UNDER CONTRACT
Own this fully renovated 2-bedroom single family home generating $1,300 in monthly rents
Property Details
๐ข Single Family
๐๏ธ 2 Bedroom
๐ 1 Bathroom
๐ 853 sq. ft.
๐ Lot: 4,400 sq.ft
๐ ๏ธ Fully Renovated
๐ต $1,300/month rents
Purchase Metrics
๐ต Purchase Price: $115,000
๐ฐ Initial Investment: $41,400*
๐ฆ Financed: $80,500
*Includes 30% downpayment and 6% closing costs. For access to the full purchase analysis, please Download Financials.
Neighbourhood Analysis
The Cudell / West Boulevard neighborhood is located west of the city, around 12 minutesโ drive from the major employment centres in downtown Cleveland.
With a rapidly growing local population, stable household income, falling vacancy rate, and rising houses prices and rents, the local neighborhood delivers an ideal balance of steady long-term equity growth, and consistently rising rent revenue.
โ
Population Growth: +6.25%*
โ
Regional Jobs: +1.58% p.a.
โ
Income Trend: +23.8% p.a.
โ
Capital Appreciation: +10.33% p.a.
โ
Unemployment: +0.00% p.a.
โ
Rent Price Trend: +7.0% p.a.
โ
Vacancy Trend:-0.1% p.a.
โ
Homeownership Trend:+2.6% p.a.
Population growth is over 5-years based on a 3-mile radius of the subject property. Data provided by Corelogic. For access to the full neighborhood report, please Download Financials or Schedule a Call.
Renovation
The home was renovated to an exceptional standard, including;
๐ Retaining wall repair
๐ Foundation repair
๐ Installed floor jacks
๐ Replaced water heater
๐ Replaced supply pipes
๐ Replaced furnace (high efficiency)
๐ Completely new kitchen (gut/remodel)
๐ Electrical updates
๐ Completely new bathroom (gut/remodel)
๐ Replace ceiling drywall
๐ 4 x new exterior doors
๐ Replaced 45 windows
๐ Reframe bedroom wall
๐ Paint throughout
๐ New flooring throughout
๐ Replaced 4 x windows
๐ Replaced all interior doors
๐ Replaced subfloor
๐ Paint exterior
๐ Replaced Roof
Financing
Loan Type: 30-Year Amortized
Terms: 30-Year Fixed Interest
Interest Rate: 7.75%
Loan to Value: 70%
Loan Amount: $80,500
Investment Returns
๐งฎ Initial Cap Rate: 8.1%
๐ 10-yr ROI: 32.9% p.a.*
Based on financing with a 70% LTV mortgage at 7.75% interest.
Due Diligence
๐ Our team completed phase 1 due diligence, including:
โ
Purchase analysis
โ
Financing pre-approval
โ
30-yr buy and hold analysis
โ
Seller disclosure review
โ
Scope of work review
โ
Initial home inspection
โ
Title report
โ
CMA valuation
โ
328-datapoint neighborhood analysis
โ
Lease & rent roll review
Pre-closing due diligence:
โ
Lenders Appraisal (valuation)
โ
Title Insurance
โ
Final Home Inspection
For access to the supporting documents for this case study, please Download the Financial Analysis or Schedule a Call.
Purchase Price
$115,000
Initial Investment*
$41,400
Current Rent
$1,300
Cap Rate
8.1% p.a.
10 Year ROI
32.9% p.a.
Initial Investment comprises: 30% down payment and 6% closing costs.
Investment Pro-Forma
To access the comprehensive financial analysis, please Download Financials.
IMPORTANT INFORMATION
Cashflow rentals is a consultancy company and does not act as a real estate broker. The information listed on this page was provided by the property owner/seller/broker. All information is deemed to be reliable, but not guaranteed.
Projected returns are based on a cash-on-cash basis using a mortgage to fund 70% of the purchase.
This property is subject to final due diligence before closing, including independent property inspections and lender's appraisal.
It is the responsibility of a prospective buyer to confirm the accuracy of any pro forma, including estimated rent ranges, closing costs, taxes, insurance, appraisals, and third-party inspections before purchasing any property. Mortgage interest rates are subject to change and actual rates will vary.
Projection Assumptions:
Mortgage Rate: 7.75%
Mortgage LTV: 70%
Annual Capital Appreciation: 5%
Annual Rent Appreciation: 5%
Annual Expense Appreciation: 3%
Closing Costs: 6% of purchase price plus 3% cash reserve