Rental Property Investment Analysis
Investment metrics for 10102 Lake Ave, Cleveland, OH 44102
zillow
Single Family Residence
📍 10102 Lake Ave, Cleveland, OH 44102
$525,000
🛏 5 bed
🚿 4 bath
📐 4,999 sqft
8
/ 100
Deal Score
F
High Risk Investment
Grade F · 8/100
Monthly Cash Flow
$-1,153
After all expenses
Cap Rate
3.59%
Below 6% threshold
Monthly Rent
$3,412/mo
Estimated
Total Expenses
$4,565/mo
All-in monthly
Cash-on-Cash
-11.45%
Low return
Annual Cash Flow
$-13,830
Per year
Break-Even Analysis
Break-Even Rent
$4,565 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸High walkability and proximity to dense commercial corridors provide tenants with essential everyday conveniences and diverse local retail options.
- ▸The area features a distinct urban character with architectural diversity that appeals to renters seeking historic charm and character.
- ▸Efficient access to major regional thoroughfares ensures easy commuting for local professionals while maintaining proximity to key employment hubs.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (8/100) with a negative cash flow of $-1,153/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residence at 10102 Lake Ave, Cleveland, OH 44102 is listed at $525,000 with 5 bed / 4 bath and 4,999 sq ft.
The estimated monthly rent is $3,412, generating a negative monthly cash flow of $-1,153 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 3.59% and the cash-on-cash return is -11.45%. This deal received a score of 8/100 (Grade F: High Risk Investment).
More analyzed properties in Cleveland
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk