Rental Property Investment Analysis
Investment metrics for 12824 Woodside Ave, Cleveland, OH 44108
zillow
Single Family Residence
📍 12824 Woodside Ave, Cleveland, OH 44108
$108,000
🛏 4 bed
🚿 1 bath
📐 1,306 sqft
30
/ 100
Deal Score
F
High Risk Investment
Grade F · 30/100
Monthly Cash Flow
$-65
After all expenses
Cap Rate
5.50%
Below 6% threshold
Monthly Rent
$720/mo
Estimated
Total Expenses
$785/mo
All-in monthly
Cash-on-Cash
-3.16%
Low return
Annual Cash Flow
$-785
Per year
Break-Even Analysis
Break-Even Rent
$785 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major medical and academic institutions offers a consistent rental demand from area employees and students.
- ▸Access to regional transit corridors and arterial roadways facilitates efficient commuting for tenants working throughout the city.
- ▸Traditional residential architecture and localized neighborhood streetscapes provide a sense of stability that appeals to long-term renters.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (30/100) with a negative cash flow of $-65/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 12824 Woodside Ave, Cleveland, OH 44108 is listed at $108,000 with 4 bed / 1 bath and 1,306 sq ft.
The estimated monthly rent is $720, generating a negative monthly cash flow of $-65 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.50% and the cash-on-cash return is -3.16%. This deal received a score of 30/100 (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