Rental Property Investment Analysis
Investment metrics for 11705 Fairport Ave, Cleveland, OH 44108
redfin
Multi-family
📍 11705 Fairport Ave, Cleveland, OH 44108
$136,000
🛏 8 bed
🚿 2 bath
📐 2,784 sqft
43
/ 100
Deal Score
F
High Risk Investment
Grade F · 43/100
Monthly Cash Flow
+$6
After all expenses
Cap Rate
6.28%
Strong yield
Monthly Rent
$880/mo
Estimated
Total Expenses
$874/mo
All-in monthly
Cash-on-Cash
0.22%
Low return
Annual Cash Flow
$68
Per year
Break-Even Analysis
Break-Even Rent
$874 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Centrally located transit corridors offer residents efficient connectivity to major employment hubs and regional medical centers throughout Cleveland.
- ▸The area features a mix of traditional residential housing stock that appeals to long-term tenants seeking established neighborhood character.
- ▸Access to nearby community green spaces and localized commercial strips enhances the daily lifestyle convenience for local area renters.
Key Takeaway
Investor Summary
Under current assumptions, this property scores 43/100 — high risk despite a modest positive cash flow of +$6/mo. The low cap rate of 6.28% and weak overall returns suggest significant margin risk. Carefully verify all assumptions before proceeding.
Analysis Summary
This Multi-family at 11705 Fairport Ave, Cleveland, OH 44108 is listed at $136,000 with 8 bed / 2 bath and 2,784 sq ft.
The estimated monthly rent is $880, generating a modest positive monthly cash flow of +$6 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.28% and the cash-on-cash return is 0.22%. This deal received a score of 43/100 (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