Rental Property Investment Analysis
Investment metrics for 14601 Harvard Ave, Cleveland, OH 44128
zillow
MultiFamily
📍 14601 Harvard Ave, Cleveland, OH 44128
$95,000
🛏 4 bed
🚿 4 bath
📐 3,200 sqft
46
/ 100
Deal Score
F
High Risk Investment
Grade F · 46/100
Monthly Cash Flow
+$22
After all expenses
Cap Rate
6.50%
Strong yield
Monthly Rent
$650/mo
Estimated
Total Expenses
$628/mo
All-in monthly
Cash-on-Cash
1.21%
Low return
Annual Cash Flow
$264
Per year
Break-Even Analysis
Break-Even Rent
$628 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property scores 46/100 — high risk despite a modest positive cash flow of +$22/mo. The low cap rate of 6.50% and weak overall returns suggest significant margin risk. Carefully verify all assumptions before proceeding.
Analysis Summary
This MultiFamily at 14601 Harvard Ave, Cleveland, OH 44128 is listed at $95,000 with 4 bed / 4 bath and 3,200 sq ft.
The estimated monthly rent is $650, generating a modest positive monthly cash flow of +$22 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.50% and the cash-on-cash return is 1.21%. This deal received a score of 46/100 (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