Home » Properties » Single Family Rental Sold by the Cleveland Property Team for $164K

Single Family Rental Sold by the Cleveland Property Team for $164K

Name: Single Family Rental in Euclid, OH for only $164K
Published: 2026-02-18T15:26:34+00:00

Property Type:

Single Family Rental

Purchase Price: $164,900

Gross Rent: $1,579

Cap Rate (year 1): 8.4

Cash Flow (year 1): $4,820

1.5

1,220 SQ. FT

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$4,820	$5,968	$7,537	$15,630
?Total equity:	$47,628	$75,764	$117,499	$400,256

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	8%	9%	10%	15%
?Cash on Cash Return:	10%	12%	16%	32%
?Return on Equity:	10%	8%	6%	4%
?Internal Rate of Return (IRR):	-13%	16%	17%	15%
?Return on Investment:	-13%	88%	241%	1,273%

You need to be logged in to view this content. Please choose from the options below to view the entire Proforma.