1 / 25
$49,900
3d
$580/mo
Estimated monthly Section 8 cashflow
Refreshed Jun 5, 2026
1749 Alcoy Rd, Cleveland, OH 44112
Cleveland, OH 44112
4 bd · 2 ba · Built 1913Seller financing
Est. rent $1,390/mo · HUD 2025 SAFMR · ZIP 44112
$49,900
3d
$580/mo
1749 Alcoy Rd, Cleveland, OH 44112
Cleveland, OH 44112
4 bd · 2 ba · Built 1913Seller financing
Est. rent $1,390/mo · HUD 2025 SAFMR · ZIP 44112
Refreshed Jun 5, 2026
Fair Market Rent
4-bedroom
2024$1,527
2025$1,390
YoY change-9.0%
2026$1,490
Source: HUD 2025 Fair Market Rent · ZIP 44112
Housing authority (multiple)
- OH882Emerald Development and Economic Network7812 Madison Ave, Cleveland, OH, 44102Phone
Estimated monthly cashflow
$580
HUD 2025 SAFMR · ZIP 44112
Assumes 25% down · 7.20% APR · 30-yr fixed.
Section 8 rent$1,390
HUD 2025 SAFMR · ZIP 44112
Property tax-$50
From listing data
Cap rate20.1%Cash-on-cash49.8%DSCR3.28
Open the calculator to change assumptions.
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
5-year projection
FRED-drivenTotal cashflow
$42,928
Appreciation
$7,948
Total return
364%
Annualized IRR
35.9%
Annual cashflow
Y1
$7,471
Y2
$8,004
Y3
$8,560
Location
Crime Data
FBI 2025Crime rating
7.1/ 10
Lower reported crime
Violent / 100k
285
Property / 100k
1,461
7.0-10 means lower FBI-reported crime rates, a generally safer signal.
Source: FBI Crime Data Explorer · Reported rates per 100,000; verify local block-level conditions