Rental Property Investment Analysis
Investment metrics for 13400 S Woodland Rd, Cleveland, OH 44120
zillow
Single Family Residence
📍 13400 S Woodland Rd, Cleveland, OH 44120
$204,999
🛏 4 bed
🚿 2 bath
📐 2,029 sqft
8
/ 100
Deal Score
F
High Risk Investment
Grade F · 8/100
Monthly Cash Flow
$-370
After all expenses
Cap Rate
4.06%
Below 6% threshold
Monthly Rent
$1,329/mo
Estimated
Total Expenses
$1,699/mo
All-in monthly
Cash-on-Cash
-9.42%
Low return
Annual Cash Flow
$-4,443
Per year
Break-Even Analysis
Break-Even Rent
$1,699 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (8/100) with a negative cash flow of $-370/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 13400 S Woodland Rd, Cleveland, OH 44120 is listed at $204,999 with 4 bed / 2 bath and 2,029 sq ft.
The estimated monthly rent is $1,329, generating a negative monthly cash flow of $-370 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.06% and the cash-on-cash return is -9.42%. This deal received a score of 8/100 (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