Lifetime Value (LTV) for Income Real Estate 🏘️💰

 

 

Click here for Before Video 

Click here to View After pictures 

​Every House investor wants great results! 99.5% of the time that is exactly what happens. This property is another example of how real estate works for our clients, not the other way around. 

This property was just a two-bedroom, one-bathroom unit with no basement. Most investors would overlook that kind of real estate. 

We didn't check out the results so far only 2 years into this property. 

📊 Income Property Case Study

Cleveland, Ohio

Purchase Date: March 2024
Purchase Price: $85,000
Rehab Investment: $19,874
Total Initial Investment: $100,400

Bedrooms: 2 Bathroom 1 Garage 2 Sq Footage 648

---

🏠 Leasing Performance

• Leased: October Days on Market: 64 days

• Original Rent: $1,300/month

• Tenant: Original Tenant 29 Months 

• Vacancy: None

New Rent (2026): $1,350/month 📈

---

💰 Net Rents Deposited to Owner

(After expenses)

• 2024: $ 2,212

• 2025: $11,748

• 2026 (YTD): $1,370

👉 Total Net Deposits in owners Account: $15,330

---

📈 Equity Position

• Approx Value After Adding Bath + Updates: $140,000

• Additional Updates Budgeted: $8,000

---

🧮 Profit Breakdown

• Equity: $27,600

• Plus Net Rents: + $15,330

• Closing Cost - $5,000

• Minus Purchase + Rehab: – $100,400

• Minus Updates: – $8,000

✅ Approx Total Profit: $41,930 So far 

---

🔥 Return Summary

• Approx ROI: 17%

• Low vacancy

• Stable long-term tenant

• Minimal maintenance

• Strong rent growth

---

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/

#ClevelandIncomeRealEstate #ClevelandRealEstate #OhioRealEstate #ClevelandInvestors #IncomeProperties #RentalPropertyCleveland #CashflowRealEstate #BuyAndHold #RealEstateInvesting #InvestmentProperty #ClevelandRental #OhioInvestors #PassiveIncomeRealEstate #ValueAddRealEstate #EquityBuilding #RentalIncome #PropertyManagementOhio #ClevelandPropertyManagement #MidwestRealEstate #InvestorLife #RealEstateCashflow #WealthThroughRealEstate #ClevelandHomes #OhioIncomeProperties #LandlordLife #RealEstateWealth #PortfolioBuilding