26101 Village Ln APT 203BeachwoodOH44122
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Beachwood at 26101 Village Ln APT 203, Beachwood, OH, 44122 generates $1,618/mo in rent and, after a $864/mo payment, leaves $457/mo in cash flow. Total monthly income is $1,618/mo, and annual cash flow is $5,483/yr on $58,510 invested. Return on cash invested sits at 29.28% in year one, and rental yield is 11% on a $176,500 entry. Equity gained on principal adds $1,139/yr, while 5% annual appreciation builds toward $48,764 over five years. Five-year ROI reaches 153.61% and total cumulative return in cash sums $89,878. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,618/mo property income rather than buyer’s personal income.
Condo
Built in 1986
43.56 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 44122, Beachwood, OH area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,957 (100%) |
| Owner Occupied HU | 9,374 (55.3%) |
| Renter Occupied HU | 6,116 (36.1%) |
| Vacant Housing Units | 1,467 ( 8.7%) |
| Median Home Value | $330,080 |
| Average Home Value | $368,661 |
Housing Distribution
Address Breakdown
Residential
16,592
Single Family
10,817
Multi-Family
5,775
Businesses
2,163
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices