OFF_MARKETRisky Deal2 days on market
2506 Guilford Rd
2506 Guilford Rd, Cleveland Heights, OH 44118, Cleveland Heights, OH 44118
2506 Guilford Rd, Cleveland Heights, OH 44118
Loc: Cleveland Heights, OH
Days Listed
2
Tax Assessed
$675k
Zestimate®
$916k
Market Rate
Lot Size
0.51 acres
Type
single family
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
5.90%
Total ROI
87.0%
Cash Flow
$-254/mo
DSCR
0.95
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $925,000Rent Basis: Modeled Estimate ($7,400/mo)State Tax Benchmark: 1.57% (OH)Hazard Reserve: $270/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.90%
NOI: $54,542/yr
Cash-on-Cash Yield
-1.4%
On $212,750 invested
DSCR Ratio
0.95x
Negative debt coverage
5-Yr Leveraged ROI
+87.0%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.57% of basis)-$883/mo
Homeowner / Hazard Insurance-$270/mo
Vacancy Reserve (5% of rent)-$370/mo
Repairs & Maintenance (10% of rent)-$740/mo
Property Management (8% of rent)-$592/mo
Total Pure Operating Expenses-$2,855/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,400/mo
Less: Operating Expenses-$2,855/mo
Net Operating Income (NOI)+$4,545/mo
Less: Debt Service (30yr @ 6.75%)-$4,800/mo
Net Cash Flow
$-254/mo
$-3,054/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Cleveland Heights.