Bank owned
4641 Clifton St
Cleveland, OH 44105 · Slavic Village
3 beds1 baths1,280 sqftBuilt 1943
List price
$48,000
Comps value $83,500· 22% under after repairs
77Strong
Estimated cash flow
$554/mo
At $48,000 with 20% down at 6.60%, this nets $554 a month. You would put in $28,040.
- Cash-on-cash
- 24%
- Cap rate
- 14.8%
- DSCR
- 3.26
- Voucher rent
- $1,352
Where each month's rent goes
- Mortgage$245
- Taxes$126
- Insurance$116
- Running costs$311
- You keep$554
Try different terms
Offer price$48,000
Down payment20% · $9,600
Interest rate6.60%
Payment standard 105% of FMR, this authority's rate
Repairs$17,000
Max offer to keep $300/mo: $83,500$35,500 of room