Rental Property Investment Analysis
Investment metrics for 1133 W 9th St #120, Cleveland, OH 44113
redfin
Condo
📍 1133 W 9th St #120, Cleveland, OH 44113
$123,500
🛏 1 bed
🚿 1 bath
📐 750 sqft
15
/ 100
Deal Score
F
High Risk Investment
Grade F · 15/100
Monthly Cash Flow
$-237
After all expenses
Cap Rate
3.93%
Below 6% threshold
Monthly Rent
$1,000/mo
Estimated
Total Expenses
$1,237/mo
All-in monthly
Cash-on-Cash
-10.00%
Low return
Annual Cash Flow
$-2,841
Per year
Break-Even Analysis
Break-Even Rent
$1,237 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (15/100) with a negative cash flow of $-237/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Condo at 1133 W 9th St #120, Cleveland, OH 44113 is listed at $123,500 with 1 bed / 1 bath and 750 sq ft.
The estimated monthly rent is $1,000, generating a negative monthly cash flow of $-237 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 3.93% and the cash-on-cash return is -10.00%. This deal received a score of 15/100 (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