Keeping Great Tenants While Increasing Cashflow
This property already had tenants in place when we purchased it — a mom and her son paying $950/month.
In 2024, market rents in this area were comping around $1,350/month.
By 2026, we successfully increased rent to $1,400/month.
Before making any changes, we met with the tenants, explained the upcoming rent increase, and asked if they wanted to stay.
They both said yes.
So instead of creating vacancy, we kept great paying tenants and completed strategic upgrades:
✅ New flooring
✅ Interior & exterior paint
✅ Basement cleaned and Drylocked
✅ New exterior screen doors
✅ Multiple additional improvements
This allowed us to raise rents while maintaining stability.
🏠 Property Overview
Location: Wickliffe, Ohio
Purchase Date: September 2021
Purchase Price: $85,000
Rehab Investment: $15,000
Total Initial Investment: $100,000
📈 Leasing Performance
• Existing tenants stayed
• Days on Market: 0
• Vacancy: None
• Tenant Length: 20+ months
• Current Rent (2026): $1,400/month
💰 Net Rents Deposited to Owner
(After expenses)
2024: $6,924
2025: $14,240
2026 (YTD): $1,275
👉 Total Net Deposits to Owner: $22,439
📊 Equity Position
Approx Value After Bath Addition + Updates: $165,000
Additional Updates Budgeted: $25,000
🧮 Profit Breakdown
Equity Created: + $40,000
Net Rents: + $22,439
Closing Costs: – $6,000
Purchase + Rehab: – $100,000
Additional Updates: – $25,000
✅ Approx Total Profit: $56,439
🔥 Return Summary
• Approx ROI: 28%
• Low vacancy
• Stable long-term tenant
• Minimal maintenance
• Strong rent growth
This is what happens when you:
✔ Buy right
✔ Rehab correctly
✔ Keep quality tenants
✔ Lift rents strategically
✔ Control maintenance
Real estate works best when every piece is done professionally.
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/
🔗 Property Management:
https://pmohio.org/
🔗 Cleveland Real Estate Blog:
https://www.clevelandincomerealestate.com/
🔗 DIY Property Management:
https://www.ohiopmservice.com/
🔗 See our Rehab Process:
https://www.cashflowrealtygroup.com/
🔗 List Your Home:
https://listcleveland.com/
#OhioRealEstate
#IncomeProperties
#CashflowRealEstate
#RentalIncome
#InvestmentProperty
#RealEstateInvesting
#BuyAndHold
#PassiveIncome
#CashFlowHomes
#RentalProperty
#PropertyManagement
#ClevelandInvestors
#OhioInvestors
#RealEstateROI
#ValueAddRealEstate
#TenantRetention
#LandlordLife
#WeBuyRehabRentSell
#CashflowRealtyGroup
#KeyRealtyLTD
#ClevelandIncomeRealEstate
#RentalSuccess
#InvestmentReturns

.png)
.png)


.png)
0 Comments
Thank you