Rental Property Investment Analysis
Investment metrics for 1133 W 9th St APT 315, Cleveland, OH 44113
zillow
Condominium
📍 1133 W 9th St APT 315, Cleveland, OH 44113
$200,000
🛏 1 bed
🚿 1 bath
📐 720 sqft
2
/ 100
Deal Score
F
High Risk Investment
Grade F · 2/100
Monthly Cash Flow
$-564
After all expenses
Cap Rate
2.84%
Below 6% threshold
Monthly Rent
$1,300/mo
Estimated
Total Expenses
$1,864/mo
All-in monthly
Cash-on-Cash
-14.72%
Low return
Annual Cash Flow
$-6,771
Per year
Break-Even Analysis
Break-Even Rent
$1,864 / 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 (2/100) with a negative cash flow of $-564/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Condominium at 1133 W 9th St APT 315, Cleveland, OH 44113 is listed at $200,000 with 1 bed / 1 bath and 720 sq ft.
The estimated monthly rent is $1,300, generating a negative monthly cash flow of $-564 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 2.84% and the cash-on-cash return is -14.72%. This deal received a score of 2/100 (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