Rental Property Investment Analysis
Investment metrics for 12521 Locke Ave, Cleveland, OH 44108
zillow
Duplex, Multi Family
📍 12521 Locke Ave, Cleveland, OH 44108
$115,000
🛏 4 bed
🚿 2 bath
📐 1,968 sqft
95
/ 100
Deal Score
A
Excellent Investment Opportunity
Grade A · 95/100
Monthly Cash Flow
+$311
After all expenses
Cap Rate
9.47%
Strong yield
Monthly Rent
$1,150/mo
Estimated
Total Expenses
$839/mo
All-in monthly
Cash-on-Cash
14.12%
Solid return
Annual Cash Flow
$3,735
Per year
Break-Even Analysis
Break-Even Rent
$839 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is an excellent rental investment (95/100). The 9.47% cap rate and strong positive monthly cash flow of +$311/mo support a strong case for acquisition.
Analysis Summary
This Duplex, Multi Family at 12521 Locke Ave, Cleveland, OH 44108 is listed at $115,000 with 4 bed / 2 bath and 1,968 sq ft.
The estimated monthly rent is $1,150, generating a strong positive monthly cash flow of +$311 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 9.47% and the cash-on-cash return is 14.12%. This deal received a score of 95/100 (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