Rental Property Investment Analysis
Investment metrics for 13313 Kuhlman Ave, Cleveland, OH 44110
zillow
Single Family Residence
📍 13313 Kuhlman Ave, Cleveland, OH 44110
$109,900
🛏 3 bed
🚿 1 bath
📐 1,074 sqft
47
/ 100
Deal Score
F
High Risk Investment
Grade F · 47/100
Monthly Cash Flow
+$32
After all expenses
Cap Rate
6.58%
Strong yield
Monthly Rent
$769/mo
Estimated
Total Expenses
$737/mo
All-in monthly
Cash-on-Cash
1.53%
Low return
Annual Cash Flow
$386
Per year
Break-Even Analysis
Break-Even Rent
$737 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Easy access to major regional transit arteries offers convenient commuting options for tenants working in central urban employment hubs.
- ▸The area features a dense stock of traditional residential housing that appeals to long-term tenants seeking neighborhood stability.
- ▸Proximity to Lake Erie waterfront access and local green spaces provides recreational benefits that enhance overall residential tenant appeal.
Key Takeaway
Investor Summary
Under current assumptions, this property scores 47/100 — high risk despite a modest positive cash flow of +$32/mo. The low cap rate of 6.58% and weak overall returns suggest significant margin risk. Carefully verify all assumptions before proceeding.
Analysis Summary
This Single Family Residence at 13313 Kuhlman Ave, Cleveland, OH 44110 is listed at $109,900 with 3 bed / 1 bath and 1,074 sq ft.
The estimated monthly rent is $769, generating a modest positive monthly cash flow of +$32 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.58% and the cash-on-cash return is 1.53%. This deal received a score of 47/100 (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