Rental Property Investment Analysis
Investment metrics for 1219 W 69th St, Cleveland, OH 44102
zillow
Townhouse, Condominium
📍 1219 W 69th St, Cleveland, OH 44102
$499,000
🛏 3 bed
🚿 3 bath
📐 2,464 sqft
10
/ 100
Deal Score
F
High Risk Investment
Grade F · 10/100
Monthly Cash Flow
$-800
After all expenses
Cap Rate
4.30%
Below 6% threshold
Monthly Rent
$3,240/mo
Estimated
Total Expenses
$4,040/mo
All-in monthly
Cash-on-Cash
-8.37%
Low return
Annual Cash Flow
$-9,601
Per year
Break-Even Analysis
Break-Even Rent
$4,040 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (10/100) with a negative cash flow of $-800/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Townhouse, Condominium at 1219 W 69th St, Cleveland, OH 44102 is listed at $499,000 with 3 bed / 3 bath and 2,464 sq ft.
The estimated monthly rent is $3,240, generating a negative monthly cash flow of $-800 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.30% and the cash-on-cash return is -8.37%. This deal received a score of 10/100 (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