Rental Property Investment Analysis
Investment metrics for 1232 W 73rd St, Cleveland, OH 44102
zillow
Townhouse, Condominium
📍 1232 W 73rd St, Cleveland, OH 44102
$575,000
🛏 2 bed
🚿 3 bath
📐 1,916 sqft
84
/ 100
Deal Score
A
Excellent Investment Opportunity
Grade A · 84/100
Monthly Cash Flow
+$645
After all expenses
Cap Rate
7.57%
Strong yield
Monthly Rent
$4,625/mo
Estimated
Total Expenses
$3,980/mo
All-in monthly
Cash-on-Cash
5.86%
Low return
Annual Cash Flow
$7,744
Per year
Break-Even Analysis
Break-Even Rent
$3,980 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is an excellent rental investment (84/100). The 7.57% cap rate and strong positive monthly cash flow of +$645/mo support a strong case for acquisition.
Analysis Summary
This Townhouse, Condominium at 1232 W 73rd St, Cleveland, OH 44102 is listed at $575,000 with 2 bed / 3 bath and 1,916 sq ft.
The estimated monthly rent is $4,625, generating a strong positive monthly cash flow of +$645 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 7.57% and the cash-on-cash return is 5.86%. This deal received a score of 84/100 (Grade A: Excellent Investment Opportunity).
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