Rental Property Investment Analysis
Investment metrics for 1333 E 82nd St, Cleveland, OH 44103
zillow
Duplex, Multi Family
📍 1333 E 82nd St, Cleveland, OH 44103
$135,000
🛏 4 bed
🚿 2 bath
📐 4,271 sqft
65
/ 100
Deal Score
C
Acceptable Investment
Grade C · 65/100
Monthly Cash Flow
+$111
After all expenses
Cap Rate
7.21%
Strong yield
Monthly Rent
$1,050/mo
Estimated
Total Expenses
$939/mo
All-in monthly
Cash-on-Cash
4.30%
Low return
Annual Cash Flow
$1,334
Per year
Break-Even Analysis
Break-Even Rent
$939 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is an acceptable but modest investment (65/100). The modest positive monthly cash flow of +$111/mo is thin — weigh local market conditions carefully before committing.
Analysis Summary
This Duplex, Multi Family at 1333 E 82nd St, Cleveland, OH 44103 is listed at $135,000 with 4 bed / 2 bath and 4,271 sq ft.
The estimated monthly rent is $1,050, generating a modest positive monthly cash flow of +$111 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 7.21% and the cash-on-cash return is 4.30%. This deal received a score of 65/100 (Grade C: Acceptable 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