Brooklyn Centre, Cleveland
Vivienda unifamiliar
|
Alquiler llave en mano
Please note that this investment is now closed. Information below is for historical purposes only.

Property Description
This fully renovated 3 bedroom 1.5-bathroom single family home was acquired in May 2025 for $135,000, and is expected to deliver an annualized leveraged ROI of 39% p.a. over 10 years.
Property Details
๐ข Single Family Home
๐๏ธ 3 Bedroom
๐ 1.5 Bathroom
๐ 1,014 sq. ft.
๐ ๏ธ Fully Renovated
๐ต $1,500/month rents
Purchase Metrics
๐ต Purchase Price: $135,000
๐ฐ Downpayment: $33,750
๐ฆ Financed: $101,250
Neighbourhood Analysis
This property is located in Brooklyn Centre neighborhood. This neighborhood's median real estate price is $70,787, which is less expensive than 95.3% of Ohio neighborhoods and 98.0% of all U.S. neighborhoods.
The average rental price in this neighborhood is currently $1,138, based on NeighborhoodScout's exclusive analysis. Rents here are currently lower in price than 84.5% of Ohio neighborhoods.
โ
Population Growth: +7.01%*
โ
Regional Jobs: +1.58% p.a.
โ
Per Capita Income: +6.8% p.a.
โ
Capital Appreciation: +9.28% p.a.**
โ
Unemployment Trend: +0.00% p.a.
โ
Rent Price Trend: +2.5% p.a.
โ
Vacancy Trend:+1.0% p.a.
*Population trend is total over 5-years based on a 3-mile radius of the subject property. **Capital appreciation is the forecast annual average rate for the next 3 years. All data provided by Corelogic. For access to the full neighborhood report, please Download Financials.
Property Condition
The home was renovated to an exceptional standard, including a new roof, new kitchen, new bathroom, new furnace, and a complete remodel throughout. An itemized Scope of Work is available to review on request.
Financiaciรณn
Loan Type: 30-Year Amortized
Terms: 30-Year Fixed Interest
Interest Rate: 7.50%
Loan to Value: 75%
Loan Amount: $101,250
Investment Returns
๐งฎ Initial Cap Rate: 9.2%
๐ 10-yr ROI: 39,7% p.a.
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.
Basic Investment Details
Investment
$135,000
Asset Type
Monthly Gross
$1,500
Monthly NET
$325
Cap Rate
9.2%
Projected ROI*
39,7% p.a.
*Projected ROI is a 10-year average. For a comprehensive breakdown, please download the financial analysis document.