Rental Property Investment Analysis
Investment metrics for 14401 Westropp Ave, Cleveland, OH 44110
zillow
Duplex, Multi Family
📍 14401 Westropp Ave, Cleveland, OH 44110
$125,000
🛏 4 bed
🚿 2 bath
📐 2,392 sqft
36
/ 100
Deal Score
F
High Risk Investment
Grade F · 36/100
Monthly Cash Flow
$-18
After all expenses
Cap Rate
6.06%
Strong yield
Monthly Rent
$875/mo
Estimated
Total Expenses
$893/mo
All-in monthly
Cash-on-Cash
-0.73%
Low return
Annual Cash Flow
$-210
Per year
Break-Even Analysis
Break-Even Rent
$893 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to the Lake Erie shoreline and local green spaces enhances the appeal for residents seeking outdoor recreation options.
- ▸Major transportation arteries provide efficient access to downtown employment centers, appealing to tenants who prioritize a streamlined daily commute.
- ▸The area features a established grid of residential streets that supports a stable environment for long-term rental market growth.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (36/100) with a negative cash flow of $-18/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Duplex, Multi Family at 14401 Westropp Ave, Cleveland, OH 44110 is listed at $125,000 with 4 bed / 2 bath and 2,392 sq ft.
The estimated monthly rent is $875, generating a negative monthly cash flow of $-18 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.06% and the cash-on-cash return is -0.73%. This deal received a score of 36/100 (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