Rental Property Investment Analysis
Investment metrics for 10502 Mount Auburn Ave, Cleveland, OH 44104
zillow
Duplex, Multi Family
📍 10502 Mount Auburn Ave, Cleveland, OH 44104
$45,000
🛏 4 bed
🚿 2 bath
📐 1,408 sqft
80
/ 100
Deal Score
A
Excellent Investment Opportunity
Grade A · 80/100
Monthly Cash Flow
+$98
After all expenses
Cap Rate
8.83%
Strong yield
Monthly Rent
$450/mo
Estimated
Total Expenses
$353/mo
All-in monthly
Cash-on-Cash
11.30%
Solid return
Annual Cash Flow
$1,170
Per year
Break-Even Analysis
Break-Even Rent
$353 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Strategic proximity to major highway arteries provides residents with efficient commuting options to key employment hubs across the city.
- ▸The neighborhood offers a traditional urban character with established residential blocks that appeal to a steady renter demographic.
- ▸Access to local green spaces and community recreational facilities enhances the overall livability for tenants seeking neighborhood convenience.
Key Takeaway
Investor Summary
Under current assumptions, this property is an excellent rental investment (80/100). The 8.83% cap rate and modest positive monthly cash flow of +$98/mo support a strong case for acquisition.
Analysis Summary
This Duplex, Multi Family at 10502 Mount Auburn Ave, Cleveland, OH 44104 is listed at $45,000 with 4 bed / 2 bath and 1,408 sq ft.
The estimated monthly rent is $450, generating a modest positive monthly cash flow of +$98 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 8.83% and the cash-on-cash return is 11.30%. This deal received a score of 80/100 (Grade A: Excellent Investment Opportunity).
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