Rental Property Investment Analysis
Investment metrics for 15304 Harvard Ave, Cleveland, OH 44128
zillow
Single Family
📍 15304 Harvard Ave, Cleveland, OH 44128
$81,100
🛏 2 bed
🚿 1 bath
📐 1,179 sqft
32
/ 100
Deal Score
F
High Risk Investment
Grade F · 32/100
Monthly Cash Flow
$-49
After all expenses
Cap Rate
5.50%
Below 6% threshold
Monthly Rent
$568/mo
Estimated
Total Expenses
$617/mo
All-in monthly
Cash-on-Cash
-3.14%
Low return
Annual Cash Flow
$-585
Per year
Break-Even Analysis
Break-Even Rent
$617 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Efficient access to major interstate arteries facilitates seamless regional commuting for working professionals residing in this established suburb.
- ▸The area features a balanced mix of traditional residential housing stock that appeals to stable, long-term rental demographics.
- ▸Proximity to regional retail corridors and essential services enhances daily convenience, supporting consistent demand for local rental properties.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (32/100) with a negative cash flow of $-49/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family at 15304 Harvard Ave, Cleveland, OH 44128 is listed at $81,100 with 2 bed / 1 bath and 1,179 sq ft.
The estimated monthly rent is $568, generating a negative monthly cash flow of $-49 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.50% and the cash-on-cash return is -3.14%. This deal received a score of 32/100 (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