Rental Property Investment Analysis
Investment metrics for 1457 W 52nd St, Cleveland, OH 44102
zillow
Single Family Residence
📍 1457 W 52nd St, Cleveland, OH 44102
$619,000
🛏 3 bed
🚿 3 bath
📐 2,232 sqft
54
/ 100
Deal Score
D
Weak Investment
Grade D · 54/100
Monthly Cash Flow
+$133
After all expenses
Cap Rate
6.48%
Strong yield
Monthly Rent
$4,333/mo
Estimated
Total Expenses
$4,200/mo
All-in monthly
Cash-on-Cash
1.12%
Low return
Annual Cash Flow
$1,591
Per year
Break-Even Analysis
Break-Even Rent
$4,200 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Dense residential blocks offer high walkability and proximity to diverse local commerce, which attracts urban-minded rental tenants consistently.
- ▸Strong accessibility to major regional transit arteries provides essential convenience for workers commuting throughout the greater metropolitan area.
- ▸The area features a blend of historic housing stock and waterfront proximity that supports long-term neighborhood desirability for renters.
Key Takeaway
Investor Summary
Under current assumptions, this property is a weak rental investment (54/100). The modest positive monthly cash flow of +$133/mo offers limited upside. A lower purchase price or stronger rent would be needed to improve returns.
Analysis Summary
This Single Family Residence at 1457 W 52nd St, Cleveland, OH 44102 is listed at $619,000 with 3 bed / 3 bath and 2,232 sq ft.
The estimated monthly rent is $4,333, generating a modest positive monthly cash flow of +$133 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.48% and the cash-on-cash return is 1.12%. This deal received a score of 54/100 (Grade D: Weak 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