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
Area Lifestyle & Investment Notes
- ▸Proximity to major medical and academic employment hubs provides a consistent tenant pool for local investment properties.
- ▸Well-connected transit corridors and regional highway access offer efficient commuting options for residents working throughout the metropolitan area.
- ▸Traditional residential streetscapes characterized by historic housing stock offer renters access to established neighborhood character and suburban utility.
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