772 Quilliams Rd, Cleveland Heights, OH, 44121 | $259/mo Cash Flow | Ziffy

INVESTMENT ANALYSIS

Investment Verdict

Solid Income

Solid fundamentals define the investment case at 772 Quilliams Rd, Cleveland Heights, OH, 44121 in Cleveland Heights: $1,415/mo in rent, $232/mo in net income, 9.44% gross yield, 1.66 DSCR, all at $179,900. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $49,703 in appreciation and $1,508/yr in principal paydown projects total cumulative return of $80,091.

	This Property	City Avg
Gross Rental Yield	9.4%	5.8%
Monthly Cash Flow	$232	$285

City averages based on Cleveland Heights market data in our database. Property projections are estimates.

DSCR Rental Loan Qualification

1.22× DSCR

✓ Qualifies

Qualifies using the property's rental income, not your personal income.

✓No W-2, pay stubs, or tax returns needed
✓Rental income qualifies you
✓Built for real estate investors

Monthly Rental Income	$1,415
Total Monthly Debt Service	$1,156
DSCR Ratio	1.22x

Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →

Get Pre-Approved

Estimates assume 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.

Single Family

Built in 1942

7,000 sqft lot

$N/A/sqft

No HOA

Loan officer

Loan officer

Loan officer

Powered by

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

424 E 319th St

Listed 3 days ago

3 Bed
2 Bath
1472 sft

424 E 319th St, Willowick, OH, 44095

10101 North Blvd

Investment Property+ 1 more

6 Bed
3 Bath
3122 sft

10101 North Blvd, Cleveland, OH, 44108

2180 W 104th St

Recently listed

3 Bed
1 Bath
1904 sft

2180 W 104th St, Cleveland, OH, 44102

3887 Northampton Rd

Recently listed

3 Bed
1 Bath
1350 sft

3887 Northampton Rd, Cleveland Heights, OH, 44121

Nearby investment properties with comparable prices

22958 Maple Ridge Rd Unit 102

Recently listed

Gross Rent Yield

2 Bed
2 Bath
1050 sft

22958 Maple Ridge Rd Unit 102, North Olmsted, OH, 44070

48 Best St

Recently listed

2 Bed
2 Bath
1812 sft

48 Best St, Bedford, OH, 44146

483 Campers Dr

Currently Rented+ 1 more

3 Bed
1 Bath
1142 sft

483 Campers Dr, Eastlake, OH, 44095

12611 Orme Rd

4 Bed
2 Bath
1571 sft

12611 Orme Rd, Garfield Heights, OH, 44125

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

Ziffy

Explore more listings using simple english

Nearby investment properties with comparable rents

424 E 319th St

Listed 3 days ago

3 Bed
2 Bath
1472 sft

424 E 319th St, Willowick, OH, 44095

10101 North Blvd

Investment Property+ 1 more

6 Bed
3 Bath
3122 sft

10101 North Blvd, Cleveland, OH, 44108

2180 W 104th St

Recently listed

3 Bed
1 Bath
1904 sft

2180 W 104th St, Cleveland, OH, 44102

3887 Northampton Rd

Recently listed

3 Bed
1 Bath
1350 sft

3887 Northampton Rd, Cleveland Heights, OH, 44121

Nearby investment properties with comparable prices

22958 Maple Ridge Rd Unit 102

Recently listed

Gross Rent Yield

2 Bed
2 Bath
1050 sft

22958 Maple Ridge Rd Unit 102, North Olmsted, OH, 44070

48 Best St

Recently listed

2 Bed
2 Bath
1812 sft

48 Best St, Bedford, OH, 44146

483 Campers Dr

Currently Rented+ 1 more

3 Bed
1 Bath
1142 sft

483 Campers Dr, Eastlake, OH, 44095

12611 Orme Rd

4 Bed
2 Bath
1571 sft

12611 Orme Rd, Garfield Heights, OH, 44125

Loan officer

Loan officer

Loan officer

Powered by

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Listed by: Jeffrey Carducci • McDowell Homes Real Estate Services

Mls Name: MLS Now

Mls ID: #5158575

Ohio•Cleveland Heights•772 Quilliams Rd