📈 From House to Cash Flow! The 13818 Bellshire Income Report!

Brett Young November 04, 2026

This property was purchased April 2023 for $106,000 and rehab $10,675 for a total of $116,675. This property was leased in May 2023 in 8 days for $1150 a month the current rent is $1600 a month. Let's look at the returns Net lease deposits after taxes, insurance and Property management in owners accounts

2021 $ 7,235
2022 $10,785
2023. $ 9,930
2024 $ 9,860
2025. $ 6,342 (new tenant moved in)
2026. $ 7,414 (so far)
Total $51,566 deposited in owners account

Total $51,566 Net That means the 1st tenant stayed for 55 months and paid their rent on time and took care of the property. We have had the 2nd Tenant in for Quality tenants create easier income and less money out of our clients pockets. The new lease on this property was from am existing tenant that has stayed in a property for over 4 years and wanted to stay with our property management. The relationship with the tenants and being consistent on keeping our properties nice really creates income for our clients. We also got another $150 a month or $1800 a year. Let's look at the new approximate numbers. Lease $1500 Tax $222 Insurance $60 P/M $125 Net $1093 or $13,116 a Year

Approx net worth $175,000 Let's look at the Approx numbers now Worth $175,000-$116,675 (cost of home and rehab) - $7,650 rehab to lease = $50,675 Approx Equity $50,675 + $18,805 Net proceeds from rent = $69,480 Need Real Estate that is Profit Ready and in already established areas? Call me (Brett) 216-703-5740 Key Realty and