4
Single family
418 Birch Street
Cleveland, OH 44113
3 bd1.5 ba1,324 sf1922Samplesample
Cash flow
$497
per month
Cash-on-cash
12.3%
Cap rate
9.7%
9.0% on cost
DSCR
1.73
21.2% IRR
Where the money goes
Property tax$2,100
Insurance$980
Management$1,687
Repairs$1,110
Capex reserves$1,110
NOI
$14,103
Debt service
$8,142
GRM
6.5
Break-even
68.1%
Opex ratio
33.1%
$ / sqft
$110
$ / door
$145,000
Rent ratio
1.28%
Buy box
- Cash flow$497/mo / $150/mo
- Cash-on-cash12.3% / 8%
- Cap rate9.7% / 6%
- DSCR1.73 / 1.20
Price sensitivity
| Price | Cash flow | CoC | Cap |
|---|---|---|---|
| -10% · $130,500 | $565 | 15.1% | 10.8% |
| -5% · $137,750 | $531 | 13.6% | 10.2% |
| 0% · $145,000 | $497 | 12.3% | 9.7% |
| +5% · $152,250 | $463 | 11.0% | 9.3% |
| +10% · $159,500 | $429 | 9.8% | 8.8% |