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
- ▸Convenient access to major regional highway arteries facilitates efficient commuting for the local workforce into central business districts.
- ▸Established residential pockets within the area offer a suburban atmosphere that appeals to families seeking stable housing environments.
- ▸Proximity to regional retail corridors and necessary service infrastructure supports consistent tenant demand and localized neighborhood economic activity.
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