Cleveland, OH
Single Family Home
|
Turnkey Rental
✅ 75% Financing Available for Non-U.S Citizens
Purchase Price
$120,000
Initial Investment*
$43,200
Current Rent
$1,200
Cap Rate
8% p.a.
10 Year ROI
27.8% p.a.
Initial Investment comprises: 30% down payment and 6% closing costs.
Property Description
Own this fully renovated 2-bedroom single family home generating $1,200 USD in monthly rents
Property Details
🏢 Single Family
🛏️ 2 Bedroom
🛁 1 Bathroom
📐 853 sq. ft.
📐 Lot: 4,400 sq.ft
🛠️ Fully Renovated
💵 $1,200/month rents
Financing up to 70% loan-to-value available for Non-U.S. Residents and Foreign Nationals
Neighbourhood Analysis
The Cudell / West Boulevard is a C+ neighbourhood housing around 8,700 residents. Around 60% of residents rent their home. It is located west of the city, around 12 minutes’ 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 neighbourhood delivers an ideal balance of steady long-term equity growth, and consistently rising rent revenue.
✅ Population Growth: +6.25%*
✅ Regional Jobs: +1.58% p.a.
✅ Income Trend: +23.8% p.a.
✅ Capital Appreciation: +10.33% p.a.
✅ Unemployment: +0.00% p.a.
✅ Rent Price Trend: +7.0% p.a.
✅ Vacancy Trend:-0.1% p.a.
✅ 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 neighbourhood report, please Download Financials or Schedule a Call.
Renovation
The home was renovated to an exceptional standard, including;
🏠 Retaining wall repair
🏠 Foundation repair
🏠 Installed floor jacks
🏠 Replaced water heater
🏠 Replaced supply pipes
🏠 Replaced furnace (high efficiency)
🏠 Completely new kitchen (gut/remodel)
🏠 Electrical updates
🏠 Completely new bathroom (gut/remodel)
🏠 Replace ceiling drywall
🏠 4 x new exterior doors
🏠 Replaced 45 windows
🏠 Reframe bedroom wall
🏠 Paint throughout
🏠 New flooring throughout
🏠 Replaced 4 x windows
🏠 Replaced all interior doors
🏠 Replaced subfloor
🏠 Paint exterior
🏠 Replaced Roof
Due Diligence
🔍 Our team completed phase 1 due diligence, including:
✅ Purchase analysis
✅ Financing pre-approval
✅ 30-yr buy and hold analysis
✅ Seller disclosure review
✅ Scope of work review
✅ Initial home inspection
✅ Title report
✅ CMA valuation
✅ 328-datapoint neighbourhood analysis
✅ Lease & rent roll review
Pre-closing due diligence:
✅ Independent Valuation (Appraisal)
✅ Title Insurance
✅ Independent Inspections
For access to the supporting documents for this case study, please Download the Financial Analysis or Schedule a Call.
Investment Pro-Forma
To access the comprehensive 30-year buy and hold cashflow analysis, please download the Property Factsheet.
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: 7.25%
Mortgage LTV: 70%
Annual Capital Appreciation: 5%
Annual Rent Appreciation: 3%
Annual Expense Appreciation: 2%
Closing Costs: 6% of purchase price