5119 Joseph, maple heights 44137 $ 61,000 C. 44137 CLEVELAND | | | | | | |

5119 Joseph, maple heights 44137
$ 61,000 - 44137 CLEVELAND

Date: 1 / 19 / 2019

? 5119 Maple Hights Cleveland Joseph St
?Country
? City
? neighborhood

************************
Type of transaction
************************
️ The type of transaction a property that already has a paying tenant - the TurnKey deal
? The property under contract? - Yes, the property is under contract
? Multi-property property? - No

************************
Transaction data and asset
************************
? Buyer Price in Dollars: 61000
? Living Size in Square Fit: Property size in square fit sqft 1166
️ Year of construction: 1941
? Number of units in the property (doors): 1
? Number of bedrooms: 3
? Number of services: 1
⛏ Estimating the price for renovation required in dollars: 100
️ What renovation date should be completed: 1 / 15 / 2019 0: 00: 00
? Have you done this? Yes
? Link to the Axel Renovation Assessment if there is an assessment:
? Promoter escort fee: 5000
? Estimating closing costs and additional costs in dollars: 800
************************
? Total investment (purchase price + renovation price + escort fee + closing costs): 61900
************************

? About the area:
¤ ¢ ¨ ¢ × 23,000 × © §¨. ¨ × 7 © ×.
× © ¢ ¤ ¢) | ¨ (¢ ( | ¨ ). ,
× § .
¨ × § × § 20 ¨ ¨ ¨ ¢ © § X ©
14% .
¨ © | ¢ t $ 19,500, © × © $ 78,000 © ¤ © .
¤ ¢ ¨ ¢ ¨ × × ×: ¢ § ¨ ¤ ¨ ¨ § .
84% × . .
Median house value about $ 87,000 Median rental value per month is about $ 850 -

? About the property:
¨ ¨ × © ,, ¢ × § ©, © ¨ © § © , .

************************
Expected annual revenues
************************
? Monthly rental 980
? Annual rental 11760

************************
Expected annual expenses
************************
Provision for unearned property leased: 500
? Management Company: 1176
? Maintenance: 500
️ Arnona: 1600
✍️ Insurance: 600
? Community Payments: 0
? Total annual expenses: 4376

? Net pre-tax annual cash flow:
? Gross Annual Return: 19%
? Net Annual Return: 12%

************************
? Comparative market data
************************
? Estimated market value of the property after renovation: 65000
️ Percentage of total investment relative to market price: 1

************************
? Comparative Market Analysis - First Property:
************************
? Address: 5216 Joseph St
? Living Size in Square Pitt: undefined sqft
️ Year of construction: undefined
? Number of bedrooms: 3
? Number of services: 2
? Distance from property: 0.2 miles
When did it sell: 43573

Exclusive format for the real estate forum of the US Real Estate Forum: https://www.facebook.com/groups/RealEstateIsraelUSAFAQ

To view this property and other assets in the property arena: https://www.facebook.com/groups/711026639303612/

************************
? Sales Comparative Market Analysis - Second Property:
************************
? Address: 5059 Erwin St
? Living Size in Square Pitt: sqft
️ Year of construction:
? Number of bedrooms: 3
? Number of services: 2
? Distance from property: 0.5 miles
When did it sell: 43565

************************
? Comparative Market Analysis - Third Property:
************************
? Address: 5059 Erwin St
? Living Size in Square Pitt: sqft
️ Year of construction:
? Number of bedrooms: 3
? Number of services: 2
? Distance from property: 0.5 miles
When did it sell: 43565