Rental Property Investment Analysis
Investment metrics for 13605 Shaker Blvd APT 2B, Cleveland, OH 44120
zillow
Condominium
📍 13605 Shaker Blvd APT 2B, Cleveland, OH 44120
$175,000
🛏 3 bed
🚿 2 bath
📐 1,576 sqft
0
/ 100
Deal Score
F
High Risk Investment
Grade F · 0/100
Monthly Cash Flow
$-1,548
After all expenses
Cap Rate
-4.39%
Below 6% threshold
Monthly Rent
$1,225/mo
Estimated
Total Expenses
$2,773/mo
All-in monthly
Cash-on-Cash
-46.15%
Low return
Annual Cash Flow
$-18,575
Per year
Break-Even Analysis
Break-Even Rent
$2,773 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Residential streets featuring historic architecture contribute to a sense of community stability attractive to long-term renters.
- ▸Proximity to major regional transit corridors offers convenient commuting options for tenants working in the city center.
- ▸Access to local green spaces and community recreation facilities enhances the appeal for families seeking balanced neighborhood living.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (0/100) with a negative cash flow of $-1,548/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Condominium at 13605 Shaker Blvd APT 2B, Cleveland, OH 44120 is listed at $175,000 with 3 bed / 2 bath and 1,576 sq ft.
The estimated monthly rent is $1,225, generating a negative monthly cash flow of $-1,548 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is -4.39% and the cash-on-cash return is -46.15%. This deal received a score of 0/100 (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