Rental Property Investment Analysis
Investment metrics for 13016 Beachwood Ave, Cleveland, OH 44105
zillow
Single Family Residence
📍 13016 Beachwood Ave, Cleveland, OH 44105
$115,000
🛏 3 bed
🚿 2 bath
45
/ 100
Deal Score
F
High Risk Investment
Grade F · 45/100
Monthly Cash Flow
+$8
After all expenses
Cap Rate
6.31%
Strong yield
Monthly Rent
$825/mo
Estimated
Total Expenses
$817/mo
All-in monthly
Cash-on-Cash
0.35%
Low return
Annual Cash Flow
$93
Per year
Break-Even Analysis
Break-Even Rent
$817 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major industrial employment hubs and arterial transit routes facilitates consistent demand for workforce housing rentals.
- ▸The area features a dense grid of traditional housing stock that appeals to tenants seeking affordable residential stability.
- ▸Easy access to regional highway networks allows for efficient commutes to downtown, supporting broad appeal for working professionals.
Key Takeaway
Investor Summary
Under current assumptions, this property scores 45/100 — high risk despite a modest positive cash flow of +$8/mo. The low cap rate of 6.31% and weak overall returns suggest significant margin risk. Carefully verify all assumptions before proceeding.
Analysis Summary
This Single Family Residence at 13016 Beachwood Ave, Cleveland, OH 44105 is listed at $115,000 with 3 bed / 2 bath.
The estimated monthly rent is $825, generating a modest positive monthly cash flow of +$8 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.31% and the cash-on-cash return is 0.35%. This deal received a score of 45/100 (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