A+100
Cleveland, OH 44105
7705 New York Ave
$49,000
$49,000
A+100
4d
$596/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
7705 New York Ave
Cleveland, OH 44105
3 bd · 1 ba
Est. rent $1,300/mo · HUD 2025 SAFMR · ZIP 44105
$49,000
A+100
4d
$596/mo
7705 New York Ave
Cleveland, OH 44105
3 bd · 1 ba
Est. rent $1,300/mo · HUD 2025 SAFMR · ZIP 44105
Refreshed Jul 6, 2026
Deal verdict
4d on marketA+100
Cashflow/mo
$596/moCash-flowing
List price
$49,000
4d on market
Cap rate
20.7%
Cash-on-cash
52.1%
DSCR
3.39x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,300
Property tax-$58
From listing data
Net monthly cashflow$596
Annual cashflow
$7,147
30-yr trend
Assumes 25% down · 7.20% APR · 30-yr fixed. Open the calculator to change assumptions.
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
30-year projection
FRED-driven
Total cashflow
$497,996
Appreciation
$69,936
Total return
4139%
Annualized IRR
13.3%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $16k | $11k | $7.6k | $50k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.