Rental Property Investment Analysis
Investment metrics for 12104 Osceola Ave, Cleveland, OH 44108
redfin
Multi-family
📍 12104 Osceola Ave, Cleveland, OH 44108
$159,000
🛏 4 bed
🚿 2 bath
📐 1,896 sqft
68
/ 100
Deal Score
C
Acceptable Investment
Grade C · 68/100
Monthly Cash Flow
+$278
After all expenses
Cap Rate
8.48%
Strong yield
Monthly Rent
$1,590/mo
Estimated
Total Expenses
$1,312/mo
All-in monthly
Cash-on-Cash
9.11%
Solid return
Annual Cash Flow
$3,331
Per year
Break-Even Analysis
Break-Even Rent
$1,312 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is an acceptable but modest investment (68/100). The modest positive monthly cash flow of +$278/mo is thin — weigh local market conditions carefully before committing.
Analysis Summary
This Multi-family at 12104 Osceola Ave, Cleveland, OH 44108 is listed at $159,000 with 4 bed / 2 bath and 1,896 sq ft.
The estimated monthly rent is $1,590, generating a modest positive monthly cash flow of +$278 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 8.48% and the cash-on-cash return is 9.11%. This deal received a score of 68/100 (Grade C: Acceptable 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