Rental Property Investment Analysis
Investment metrics for 12600 Astor Ave, Cleveland, OH 44135
zillow
Single Family Residence
📍 12600 Astor Ave, Cleveland, OH 44135
$140,000
🛏 3 bed
🚿 2 bath
17
/ 100
Deal Score
F
High Risk Investment
Grade F · 17/100
Monthly Cash Flow
$-129
After all expenses
Cap Rate
5.12%
Below 6% threshold
Monthly Rent
$910/mo
Estimated
Total Expenses
$1,039/mo
All-in monthly
Cash-on-Cash
-4.80%
Low return
Annual Cash Flow
$-1,544
Per year
Break-Even Analysis
Break-Even Rent
$1,039 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major regional transit arteries offers streamlined access for commuters working throughout the greater Cleveland metropolitan area.
- ▸Established residential pockets featuring traditional single-family housing stock appeal to stable, long-term tenants seeking quiet suburban environments.
- ▸Easy access to widespread retail corridors and essential services enhances the daily convenience factor for local working-class households.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (17/100) with a negative cash flow of $-129/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 12600 Astor Ave, Cleveland, OH 44135 is listed at $140,000 with 3 bed / 2 bath.
The estimated monthly rent is $910, generating a negative monthly cash flow of $-129 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.12% and the cash-on-cash return is -4.80%. This deal received a score of 17/100 (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