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
- ▸Proximity to major institutional hubs and medical corridors provides consistent rental demand from workforce professionals seeking shorter commutes.
- ▸Established residential pockets feature classic architectural character that appeals to tenants seeking stable, transit-connected environments within the city.
- ▸Access to local arterial roads ensures streamlined travel to regional employment centers and key shopping districts throughout the metropolitan area.
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