14112 Rockside Rd
Maple Heights, OH 44137
List Price
$82,000
Initial Investment
$23,435Purchase Price
$86,000
Down Payment
25%
Rent
$995
Total Return
$30,215
Annualized Return
18.4%
Cap Rate
6.5%
Gross Yield
13.9%
Cash Flow
$222
Appreciation
6.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/15/2020
Lease End
08/14/2021
Lot Size
5,197
HOA
None
Flood Risk
Not Required
- Sewer fee included in monthly rent of $100
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,343Expenses
-$3,446Property Taxes
-$3,000Loan Payments
-$4,675Net Cash Flow
$222See more in Financials
Similar Listings