Rental Property Investment Analysis
Investment metrics for 13512 Edgewood Ave, Cleveland, OH 44105
zillow
Single Family Residence
📍 13512 Edgewood Ave, Cleveland, OH 44105
$99,900
🛏 3 bed
🚿 1 bath
📐 1,248 sqft
100
/ 100
Deal Score
A
Excellent Investment Opportunity
Grade A · 100/100
Monthly Cash Flow
+$483
After all expenses
Cap Rate
12.03%
Strong yield
Monthly Rent
$1,299/mo
Estimated
Total Expenses
$816/mo
All-in monthly
Cash-on-Cash
25.25%
Solid return
Annual Cash Flow
$5,801
Per year
Break-Even Analysis
Break-Even Rent
$816 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to regional transit corridors provides essential connectivity for residents commuting to major industrial and medical employment hubs.
- ▸Established residential pockets featuring traditional single-family housing stock appeal to stable, long-term tenants seeking affordable urban living options.
- ▸Access to nearby green space and local retail nodes enhances the neighborhood appeal for families prioritizing everyday convenience.
Key Takeaway
Investor Summary
Under current assumptions, this property is an excellent rental investment (100/100). The 12.03% cap rate and strong positive monthly cash flow of +$483/mo support a strong case for acquisition.
Analysis Summary
This Single Family Residence at 13512 Edgewood Ave, Cleveland, OH 44105 is listed at $99,900 with 3 bed / 1 bath and 1,248 sq ft.
The estimated monthly rent is $1,299, generating a strong positive monthly cash flow of +$483 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 12.03% and the cash-on-cash return is 25.25%. This deal received a score of 100/100 (Grade A: Excellent Investment Opportunity).
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