Rental Property Investment Analysis
Investment metrics for 1312 W 93rd St, Cleveland, OH 44102
zillow
Single Family Residence
📍 1312 W 93rd St, Cleveland, OH 44102
$224,900
🛏 3 bed
🚿 2 bath
📐 1,934 sqft
51
/ 100
Deal Score
D
Weak Investment
Grade D · 51/100
Monthly Cash Flow
+$65
After all expenses
Cap Rate
6.57%
Strong yield
Monthly Rent
$1,741/mo
Estimated
Total Expenses
$1,676/mo
All-in monthly
Cash-on-Cash
1.50%
Low return
Annual Cash Flow
$775
Per year
Break-Even Analysis
Break-Even Rent
$1,676 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Dense, urban residential corridors offer high walkability and proximity to public transit for commuters working in the city.
- ▸Restored historic housing stock and local retail districts create a distinct character that appeals to young professional renters.
- ▸Rapid access to major highway arteries provides significant convenience for a workforce commuting throughout the broader metropolitan area.
Key Takeaway
Investor Summary
Under current assumptions, this property is a weak rental investment (51/100). The modest positive monthly cash flow of +$65/mo offers limited upside. A lower purchase price or stronger rent would be needed to improve returns.
Analysis Summary
This Single Family Residence at 1312 W 93rd St, Cleveland, OH 44102 is listed at $224,900 with 3 bed / 2 bath and 1,934 sq ft.
The estimated monthly rent is $1,741, generating a modest positive monthly cash flow of +$65 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.57% and the cash-on-cash return is 1.50%. This deal received a score of 51/100 (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