Rental Property Investment Analysis
Investment metrics for 11603 Thornwood Ave, Cleveland, OH 44108
zillow
Single Family Residence
📍 11603 Thornwood Ave, Cleveland, OH 44108
$36,000
🛏 3 bed
🚿 1 bath
📐 1,066 sqft
45
/ 100
Deal Score
F
High Risk Investment
Grade F · 45/100
Monthly Cash Flow
+$9
After all expenses
Cap Rate
6.52%
Strong yield
Monthly Rent
$252/mo
Estimated
Total Expenses
$243/mo
All-in monthly
Cash-on-Cash
1.29%
Low return
Annual Cash Flow
$106
Per year
Break-Even Analysis
Break-Even Rent
$243 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property scores 45/100 — high risk despite a modest positive cash flow of +$9/mo. The low cap rate of 6.52% and weak overall returns suggest significant margin risk. Carefully verify all assumptions before proceeding.
Analysis Summary
This Single Family Residence at 11603 Thornwood Ave, Cleveland, OH 44108 is listed at $36,000 with 3 bed / 1 bath and 1,066 sq ft.
The estimated monthly rent is $252, generating a modest positive monthly cash flow of +$9 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.52% and the cash-on-cash return is 1.29%. This deal received a score of 45/100 (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