A+100
Cleveland, OH 44105
10205 Sandusky Ave
$48,400
$48,400
A+100
3d
$600/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
10205 Sandusky Ave
Cleveland, OH 44105
3 bd · 1 ba · 1,093 sqft
Est. rent $1,300/mo · HUD 2025 SAFMR · ZIP 44105
$48,400
A+100
3d
$600/mo
10205 Sandusky Ave
Cleveland, OH 44105
3 bd · 1 ba · 1,093 sqft
Est. rent $1,300/mo · HUD 2025 SAFMR · ZIP 44105
Refreshed Jul 6, 2026
Deal verdict
3d on marketA+100
Cashflow/mo
$600/moCash-flowing
List price
$48,400
3d on market
Cap rate
21%
Cash-on-cash
53.1%
DSCR
3.43x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,300
Property tax-$57
From listing data
Net monthly cashflow$600
Annual cashflow
$7,195
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
$499,634
Appreciation
$69,080
Total return
4197%
Annualized IRR
13.4%
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.