862 Keystone Dr, Cleveland Heights, OH, 44121 | $5,026/mo Cash Flow

Pending

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
6 Bath
4747 sft

2641 Coventry Rd, Shaker Heights, OH, 44120

4 Bed
4 Bath
4255 sft

23401 Bryden Rd, Shaker Heights, OH, 44122

4 Bed
4 Bath
4695 sft

8880 Galloway Trl, Novelty, OH, 44072

6 Bed
5 Bath
5360 sft

5495 Hedgebrook Dr, North Royalton, OH, 44133

Nearby investment properties with comparable prices

3 Bed
3 Bath
2260 sft

12317 Sunset Dr, Garfield Heights, OH, 44125

Investment Property+ 1 more

2 Bed
1 Bath
1056 sft

7390C Foxmill Rd, Mentor, OH, 44060

2 Bed
1 Bath
874 sft

8381 N Akins Rd #H2, North Royalton, OH, 44133

3 Bed
2 Bath
1375 sft

19101 Van Aken Blvd APT 521, Shaker Heights, OH, 44122

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Cleveland Heights at 862 Keystone Dr, Cleveland Heights, OH, 44121 offers a 51.28% rental yield on a $139,000 purchase with $5,940/mo rent. Total monthly income registers $5,940/mo, and a $680/mo payment leaves $5,026/mo available for distribution. Annual cash flow reaches $60,312/yr on $46,079 to close, and return on cash invested stands at 150.8% in year one. Equity gained on principal adds $897/yr while 5% annual appreciation supports $38,403 over five years. Portfolio math shows five-year ROI at 805.36% and total cumulative return in cash at $371,096. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,940/mo property income against a $680/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1941

5,227 sqft lot

$N/A/sqft

No HOA