Portfolio
8 properties · 5 occupied · 2 vacant · 1 in refurb
Portfolio value
$967,000
Rent per month
$9,980
Net cashflow
+$2,642
Occupancy
63%
399 days ago
Ridgeline Capital matures
633 Hollis Ave, Akron, OH, USA
private · 12 month term · $40,500.00
2025-08-01
66 days ago
Terrence Whitfield — lease ends
633 Hollis Ave, Akron, OH, USA
Already past. A tenant staying on without a signed lease is month-to-month, which either of you can end with short notice.
2026-06-30
in 87 days
Yolanda R Pierce — lease ends
1907 Ridgemont St, Cleveland, OH, USA
Renew, raise the rent, or plan for it being empty. $1,750.00 a month at stake.
2026-11-30
A short-term loan past its maturity date is a default, whatever the balance. If a refinance is not close, talk to the lender before they talk to you — an extension asked for is cheaper than one asked about.
What actually happened, 2026
Open the ledgerMoney that has actually moved through your accounts this year — not a forecast. The cashflow figure at the top of this page is a projection of what your properties should produce each month.
Received
$78,464.00
Paid out
$40,516.27
Net so far
$37,947.73
Needs a category
0
Active Tenant
1 photo
1188 Fairholme Dr, Columbus, OH, USA
$214,000
+$271/mo
Active Tenant
4 photos
8115 Marlowe Ct, Indianapolis, IN, USA
$186,000
+$404/mo
Active Tenant
1 photo
1907 Ridgemont St, Cleveland, OH, USA
$168,000
+$401/mo
Active Tenant
4 photos
512 Delacroix St, Kansas City, MO, USA
$148,000
+$415/mo
Active Tenant
4 photos
4218 Wyandotte Ave, Kansas City, MO, USA
$139,000
+$460/mo
Vacant
4 photos
633 Hollis Ave, Akron, OH, USA
$112,000
+$691/mo
Portfolio rating
Solid portfolio performance
- Occupancy Rate 63%
- Cap Rate 12.19%
- Debt Service Coverage 1.37x
- Cash-on-Cash Return 17%
Financial performance
Key insights
- Cashflow Alert Your monthly cashflow dropped 22%. Review expenses.
- Empty properties 2 properties are empty and not in refurb. Every month empty is rent you do not get back.
- Properties Under Construction 1 property is under construction.
- Vacant Units You have 2 vacant units. Consider marketing to fill them.
- Adequate DSCR Your DSCR of 1.37 clears the usual 1.25 minimum, but not by much. One vacancy would take it below.
- Average GRM Your GRM of 8.1 is within the typical 8-12 range.
- Tasks Piling Up You have 10 pending tasks. Time to catch up!
- Portfolio Growing Your portfolio is up 0.4% from last month.
Property locations
8 mappedKey metrics
Cap rate
12.19%
Cash on cash
17.0%
Avg property value
$120,875
Avg monthly rent
$1,248
Cashflow / property
$330
Gross rent multiplier
8.1
DSCR
1.37
Price / sq ft
$92
Expense ratio
2%
Portfolio LTV
89%
Rent to value
1.03%
Annual NOI
$117,872
Occupancy
- Occupied5 · 63%
- Vacant2 · 25%
- In refurb1 · 13%
Property performance
10-year projection
Historical rates
Conservative1.5%/yr
Average4%/yr
Optimistic6.5%/yr
Recent activity
- Tenant Updated Yolanda R Pierce Lease ends: 11/30/2026 1 Sep
- Tenant Updated Danielle Osei Lease ends: 09/30/2027 1 Sep
- Property Updated 633 Hollis Ave, Akron, OH, USA $112,000.00 1 Sep
- Tenant Updated Terrence Whitfield Lease ends: 06/30/2026 1 Sep
- Tenant Updated Reggie Vasquez Lease ends: 06/14/2027 1 Sep
Grow your portfolio
Partner services
Free
LLC formation
Form your investment LLC. You only pay state filing fees.
Get started
Credit repair
Raise your score to unlock better financing rates.
Learn more
Popular
LLC funding
$50K–$150K in 0% APR business credit for your entity.
Get funded
Investment loans
DSCR, hard money and conventional financing.
Explore options
New
Partner with us
You fund, we manage, we split profits. $50K minimum.
Learn more
Find your next deal
Search on-market inventory and run the numbers.
Open deal finder