Skip to main content

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