Rental Property Investment Analysis
Investment metrics for 12028 Wade Park Ave, Cleveland, OH 44106
zillow
Single Family Residence
📍 12028 Wade Park Ave, Cleveland, OH 44106
$99,900
🛏 4 bed
🚿 1 bath
📐 1,232 sqft
28
/ 100
Deal Score
F
High Risk Investment
Grade F · 28/100
Monthly Cash Flow
$-75
After all expenses
Cap Rate
5.33%
Below 6% threshold
Monthly Rent
$649/mo
Estimated
Total Expenses
$724/mo
All-in monthly
Cash-on-Cash
-3.89%
Low return
Annual Cash Flow
$-895
Per year
Break-Even Analysis
Break-Even Rent
$724 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸High density of educational and medical institutions creates a consistent pool of stable, professional-tier rental demand year-round.
- ▸Integrated public transit networks and major arterial roads provide essential connectivity for commuters traveling throughout the metropolitan area.
- ▸Walkable urban corridors featuring diverse local services enhance tenant quality of life and support sustainable occupancy rates.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (28/100) with a negative cash flow of $-75/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residence at 12028 Wade Park Ave, Cleveland, OH 44106 is listed at $99,900 with 4 bed / 1 bath and 1,232 sq ft.
The estimated monthly rent is $649, generating a negative monthly cash flow of $-75 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.33% and the cash-on-cash return is -3.89%. This deal received a score of 28/100 (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