Rental Property Investment Analysis

Investment metrics for 1228 E 167th St, Cleveland, OH 44110

zillow Single Family Residence
📍 1228 E 167th St, Cleveland, OH 44110
$179,900
🛏 4 bed 🚿 3 bath 📐 1,500 sqft
18 / 100
Deal Score
F High Risk Investment
Grade F · 18/100
Monthly Cash Flow
$-144
After all expenses
Cap Rate
5.26%
Below 6% threshold
Monthly Rent
$1,169/mo
Estimated
Total Expenses
$1,313/mo
All-in monthly
Cash-on-Cash
-4.19%
Low return
Annual Cash Flow
$-1,732
Per year

Break-Even Analysis

Break-Even Rent
$1,313 / mo
Minimum monthly rent needed to cover all estimated expenses

Area Lifestyle & Investment Notes

  • Proximity to the Lake Erie shoreline and extensive green spaces enhances recreational appeal for residents seeking outdoor lifestyle amenities.
  • Strategic access to major interstate arteries ensures efficient commuting paths for a workforce reliant on regional transit connectivity.
  • The area features a dense concentration of traditional residential housing stock that appeals to tenants seeking suburban affordability.

Key Takeaway

Investor Summary
Under current assumptions, this property is a high-risk rental investment (18/100) with a negative cash flow of $-144/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 1228 E 167th St, Cleveland, OH 44110 is listed at $179,900 with 4 bed / 3 bath and 1,500 sq ft.

The estimated monthly rent is $1,169, generating a negative monthly cash flow of $-144 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.

The cap rate is 5.26% and the cash-on-cash return is -4.19%. This deal received a score of 18/100 (Grade F: High Risk Investment).

Run a BRRRR Analysis

BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
$
$
$
%
$
$
%
%

Share This Deal

Analyze Another Property

Paste any Zillow, Redfin, or Realtor listing to instantly see:

• Deal Score  • Cash Flow  • Cap Rate  • Investment Risk

Analyze Property For Free →