Rental Property Investment Analysis
Investment metrics for 12711 Kadel Ave, Cleveland, OH 44135
zillow
Duplex, Multi Family
📍 12711 Kadel Ave, Cleveland, OH 44135
$170,000
🛏 5 bed
🚿 2 bath
📐 2,031 sqft
50
/ 100
Deal Score
D
Weak Investment
Grade D · 50/100
Monthly Cash Flow
+$40
After all expenses
Cap Rate
6.51%
Strong yield
Monthly Rent
$1,365/mo
Estimated
Total Expenses
$1,325/mo
All-in monthly
Cash-on-Cash
1.24%
Low return
Annual Cash Flow
$484
Per year
Break-Even Analysis
Break-Even Rent
$1,325 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a weak rental investment (50/100). The modest positive monthly cash flow of +$40/mo offers limited upside. A lower purchase price or stronger rent would be needed to improve returns.
Analysis Summary
This Duplex, Multi Family at 12711 Kadel Ave, Cleveland, OH 44135 is listed at $170,000 with 5 bed / 2 bath and 2,031 sq ft.
The estimated monthly rent is $1,365, generating a modest positive monthly cash flow of +$40 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.51% and the cash-on-cash return is 1.24%. This deal received a score of 50/100 (Grade D: Weak 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