Willoughby, OH 44094
Asking Price
$199,000
ARV Estimate
$280,000
Est. Spread
+$81,000
Beds
3
Baths
2
Square Footage
2,864 sqft
Property Type
Duplex
Year Built
1979
About This Property
Rare High ROI Opprotunity with 2 family home on one lot!!
Single/Two Family Discover this truly one of a kind home that sits on a full acre of land, offering a great investment opportunity to buy and hold + parcel and sell the land or quick flip
The Numbers
Price: $199,000
ARV: $280,000+
Gross rents: $2,150/mo — $25,800/yr
Gross yield at ask: 12.9%
Propertyhouse described as in great shape overall — fully repaired/renovate in 2023
3 bed / 2 bath | 2,196 sqft living | Built 1979
1.5 stories, bungalow, full basement, 1 fireplace, patio
Central air, forced-air gas heat
Asphalt roof, vinyl siding
Detached 400 sqft garage
Municipal water and sewer
Lot: 1.071 acres, 46,653 sqft, 150 ft frontage
Not in a flood district
Current Income (all under market rent)
Main level: $1,500/mo, ~1 year left on lease, tenant will take an early exit
Upper level: $650/mo, month-to-month Tenants will vacate at close if preferred by buyers.
Condition House is in good shape
Comps
1726 E 291st St, Wickliffe — $280,000
2772 Oak St, Willoughby Hills — $287,000
28862 Eddy Rd, Willoughby Hills — $322,000
ACCESS BY APPT ONLY (24hr notice for tenants) Text Laith +13177079891 to lock it in or for more details
Deal Calculator
Estimated Net Profit
$48,678
ROI: 23.7%·Cash-on-Cash: 99.4%
Project Breakdown
- Sale Price (ARV)
- $280,000
- Purchase Price
- $199,000
- Rehab Budget
- $0
- Interest (12%, 4 mo)
- $6,368
- Points (2%)
- $3,184
- Closing Costs (3%)
- $5,970
- Selling Costs (6%)
- $16,800
- Total Cash Required
- $48,954
- Net Profit
- $48,678
Estimates only. Verify prices, rents, and repair scope with your own due diligence before making an offer.
Location Hidden
The exact address unlocks in seconds
Direct Home Offers
Acquisitions & Dispo Team
Direct with the seller, no daisy chains
Send a Message