Rental Property Investment Analysis
Investment metrics for 1476 W 107th St, Cleveland, OH 44102
zillow
Duplex, Multi Family
📍 1476 W 107th St, Cleveland, OH 44102
$265,000
🛏 7 bed
🚿 3 bath
📐 1,944 sqft
18
/ 100
Deal Score
F
High Risk Investment
Grade F · 18/100
Monthly Cash Flow
$-195
After all expenses
Cap Rate
5.34%
Below 6% threshold
Monthly Rent
$1,727/mo
Estimated
Total Expenses
$1,922/mo
All-in monthly
Cash-on-Cash
-3.85%
Low return
Annual Cash Flow
$-2,345
Per year
Break-Even Analysis
Break-Even Rent
$1,922 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Dense, walkable streetscapes featuring diverse urban architecture appeal to young professionals seeking authentic historic neighborhood character.
- ▸Proximity to regional transit corridors and major employment hubs provides reliable connectivity for a diverse tenant base.
- ▸Accessible neighborhood retail districts and proximity to waterfront green spaces contribute to consistent residential demand in this area.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (18/100) with a negative cash flow of $-195/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 1476 W 107th St, Cleveland, OH 44102 is listed at $265,000 with 7 bed / 3 bath and 1,944 sq ft.
The estimated monthly rent is $1,727, generating a negative monthly cash flow of $-195 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.34% and the cash-on-cash return is -3.85%. This deal received a score of 18/100 (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