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).
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