Rental Property Investment Analysis
Investment metrics for 15448 Calcutta Ave #UF, Cleveland, OH 44110
zillow
MultiFamily
📍 15448 Calcutta Ave #UF, Cleveland, OH 44110
$200,000
🛏 6 bed
🚿 4 bath
📐 700 sqft
18
/ 100
Deal Score
F
High Risk Investment
Grade F · 18/100
Monthly Cash Flow
$-151
After all expenses
Cap Rate
5.32%
Below 6% threshold
Monthly Rent
$1,300/mo
Estimated
Total Expenses
$1,451/mo
All-in monthly
Cash-on-Cash
-3.94%
Low return
Annual Cash Flow
$-1,813
Per year
Break-Even Analysis
Break-Even Rent
$1,451 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to the Lake Erie shoreline offers attractive green space access which supports long-term residential rental appeal.
- ▸Well-connected transit corridors provide efficient regional access for working professionals commuting throughout the greater Cleveland metropolitan area.
- ▸Dense residential blocks featuring traditional housing stock maintain a stable community character attractive to long-term income tenants.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (18/100) with a negative cash flow of $-151/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This MultiFamily at 15448 Calcutta Ave #UF, Cleveland, OH 44110 is listed at $200,000 with 6 bed / 4 bath and 700 sq ft.
The estimated monthly rent is $1,300, generating a negative monthly cash flow of $-151 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.32% and the cash-on-cash return is -3.94%. 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