Rental Property Investment Analysis
Investment metrics for 11804 Kensington Ave, Cleveland, OH 44111
zillow
Single Family Residence
📍 11804 Kensington Ave, Cleveland, OH 44111
$180,000
🛏 3 bed
🚿 1 bath
📐 1,440 sqft
49
/ 100
Deal Score
F
High Risk Investment
Grade F · 49/100
Monthly Cash Flow
+$48
After all expenses
Cap Rate
6.55%
Strong yield
Monthly Rent
$1,350/mo
Estimated
Total Expenses
$1,302/mo
All-in monthly
Cash-on-Cash
1.39%
Low return
Annual Cash Flow
$576
Per year
Break-Even Analysis
Break-Even Rent
$1,302 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Established residential streets and dense housing stock provide a sense of long-term stability attractive to local families.
- ▸Convenient access to major regional transit arteries facilitates efficient commutes to downtown employment hubs for local working professionals.
- ▸Proximity to diverse neighborhood commercial corridors ensures that essential shopping and dining amenities remain easily accessible to tenants.
Key Takeaway
Investor Summary
Under current assumptions, this property scores 49/100 — high risk despite a modest positive cash flow of +$48/mo. The low cap rate of 6.55% and weak overall returns suggest significant margin risk. Carefully verify all assumptions before proceeding.
Analysis Summary
This Single Family Residence at 11804 Kensington Ave, Cleveland, OH 44111 is listed at $180,000 with 3 bed / 1 bath and 1,440 sq ft.
The estimated monthly rent is $1,350, generating a modest positive monthly cash flow of +$48 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.55% and the cash-on-cash return is 1.39%. This deal received a score of 49/100 (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