Rental Property Investment Analysis
Investment metrics for 12500 Woodside Ave, Cleveland, OH 44108
zillow
Single Family Residence
📍 12500 Woodside Ave, Cleveland, OH 44108
$174,999
🛏 3 bed
🚿 2 bath
📐 1,924 sqft
47
/ 100
Deal Score
F
High Risk Investment
Grade F · 47/100
Monthly Cash Flow
+$30
After all expenses
Cap Rate
6.43%
Strong yield
Monthly Rent
$1,242/mo
Estimated
Total Expenses
$1,212/mo
All-in monthly
Cash-on-Cash
0.89%
Low return
Annual Cash Flow
$358
Per year
Break-Even Analysis
Break-Even Rent
$1,212 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Convenient access to major regional transit arteries offers efficient commuting options for tenants employed within the urban core.
- ▸Established residential pockets featuring traditional architectural styles provide a sense of stability that appeals to long-term renter demographics.
- ▸Proximity to integrated healthcare and academic institutions drives consistent rental demand from students and medical professionals seeking local housing.
Key Takeaway
Investor Summary
Under current assumptions, this property scores 47/100 — high risk despite a modest positive cash flow of +$30/mo. The low cap rate of 6.43% and weak overall returns suggest significant margin risk. Carefully verify all assumptions before proceeding.
Analysis Summary
This Single Family Residence at 12500 Woodside Ave, Cleveland, OH 44108 is listed at $174,999 with 3 bed / 2 bath and 1,924 sq ft.
The estimated monthly rent is $1,242, generating a modest positive monthly cash flow of +$30 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.43% and the cash-on-cash return is 0.89%. This deal received a score of 47/100 (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