Rental Property Investment Analysis
Investment metrics for 10309 Hulda Ave, Cleveland, OH 44104
zillow
Single Family
📍 10309 Hulda Ave, Cleveland, OH 44104
$71,900
🛏 4 bed
🚿 1 bath
📐 1,204 sqft
23
/ 100
Deal Score
F
High Risk Investment
Grade F · 23/100
Monthly Cash Flow
$-98
After all expenses
Cap Rate
4.59%
Below 6% threshold
Monthly Rent
$467/mo
Estimated
Total Expenses
$565/mo
All-in monthly
Cash-on-Cash
-7.11%
Low return
Annual Cash Flow
$-1,175
Per year
Break-Even Analysis
Break-Even Rent
$565 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major regional transit arteries offers efficient access to central employment hubs for area residents.
- ▸The area features a dense urban grid that provides consistent walkability to essential local services and amenities.
- ▸Diverse residential housing stock offers versatile options for value-oriented renters seeking proximity to the city core.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (23/100) with a negative cash flow of $-98/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family at 10309 Hulda Ave, Cleveland, OH 44104 is listed at $71,900 with 4 bed / 1 bath and 1,204 sq ft.
The estimated monthly rent is $467, generating a negative monthly cash flow of $-98 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.59% and the cash-on-cash return is -7.11%. This deal received a score of 23/100 (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