Income Results: 1620 Harwick Lyndhurst Ohio

         

                                   

                                               Click here for before pictures

Click here for after pictures 

Investment Real Estate Case Study 

This property was purchased in 2018 for $84,000with approximately $20,000 in updates, bringing the total investment to around $104,000. Since the purchase, the property has performed extremely well both in rental income and appreciation.

Today, the estimated value of the property is approximately $250,000, showing strong appreciation in the Cleveland real estate market.

But appreciation is only one part of the investment story.

The real power of income real estate is the monthly rental income combined with long-term equity growth.

The property was first leased on Sept 2019  The original tenant that we placed in the home stayed for  26 months and paid rent on time, which is exactly the type of tenant stability investors want to see. Leased $1300 a month.

After that tenant moved, the property was quickly leased again.

In November 2020, a new tenant leased the property for $1,300 per month we did little updating per the client. 

That tenant stayed 37 Months the lease was lifted to $1,450 a month during that time. 

Tthe third tenant moved in January 2023 and is stll there today at $1600 a month 

Rental Income Deposited to the Owner

Here is the actual rental income that has been deposited into the client’s bank account through our property management system.

Rental Income Breakdown

2019: $3,500
2020: $8,418
2021: $11,096 (only 1/2 taxes paid)
2022: $8,655
2023: $7,111
2024: $7,552
2025: $7,819
2026: $758

Total Rental Income So Far: $51,909

Current Estimated Profit

Now let's look at the approximate profit on this investment so far.

Current Estimated Value: $250,000
Total Purchase & Rehab: $104,000
Estimated Closing Cost if Sold: $10,000
Estimated Future Rehab / Refresh: $25,000

Add the $51,909 in rental income received to date.

This brings the approximate profit so far to:

$162,909

That represents approximately an 38% return so far, while the investor still owns the property and continues collecting rent.

This is why many investors focus on buy-and-hold income real estate in strong rental markets like Cleveland.

The strategy is simple:

Buy the property right.
Place strong tenants.
Manage the property properly.
Allow rents and values to rise over time.

Handling the Entire Investment Process

Our team handles the entire investment lifecycle for many of our clients:

Finding the property
Analyzing the deal
Coordinating updates
Placing qualified tenants
Managing the property
Tracking income
Helping investors capture equity when they sell

Many of our investors live out of state or even internationally, so having a local professional who understands the Cleveland rental market and property management process is critical.

---

Let’s Talk

Brett Young
📞 (216) 703-5740
Key Realty & Property Management

Mega Million Dollar Producer
🏆 Award Winning Realtor
🏠 1200+ Properties and Counting

🔗 See what our clients earn:
https://realincomeproperties.blogspot.com/