Rental Property Investment Analysis
Investment metrics for 11502 Fairport Ave, Cleveland, OH 44108
redfin
Multi-family
📍 11502 Fairport Ave, Cleveland, OH 44108
$125,000
🛏 5 bed
🚿 3 bath
92
/ 100
Deal Score
A
Excellent Investment Opportunity
Grade A · 92/100
Monthly Cash Flow
+$386
After all expenses
Cap Rate
9.94%
Strong yield
Monthly Rent
$1,300/mo
Estimated
Total Expenses
$914/mo
All-in monthly
Cash-on-Cash
16.12%
Solid return
Annual Cash Flow
$4,636
Per year
Break-Even Analysis
Break-Even Rent
$914 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is an excellent rental investment (92/100). The 9.94% cap rate and strong positive monthly cash flow of +$386/mo support a strong case for acquisition.
Analysis Summary
This Multi-family at 11502 Fairport Ave, Cleveland, OH 44108 is listed at $125,000 with 5 bed / 3 bath.
The estimated monthly rent is $1,300, generating a strong positive monthly cash flow of +$386 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 9.94% and the cash-on-cash return is 16.12%. This deal received a score of 92/100 (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