Rental Property Investment Analysis
Investment metrics for 16505 Larchwood Ave, Cleveland, OH 44135
zillow
Single Family Residence
📍 16505 Larchwood Ave, Cleveland, OH 44135
$165,000
🛏 3 bed
🚿 2 bath
📐 2,620 sqft
8
/ 100
Deal Score
F
High Risk Investment
Grade F · 8/100
Monthly Cash Flow
$-296
After all expenses
Cap Rate
4.07%
Below 6% threshold
Monthly Rent
$1,072/mo
Estimated
Total Expenses
$1,368/mo
All-in monthly
Cash-on-Cash
-9.36%
Low return
Annual Cash Flow
$-3,553
Per year
Break-Even Analysis
Break-Even Rent
$1,368 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Strategic proximity to major highway arteries provides residents with efficient access to downtown employment and regional commerce hubs.
- ▸Established residential pockets featuring mid-century housing stock offer stable living environments that appeal to long-term working class tenants.
- ▸Immediate access to diverse suburban retail corridors and recreational green spaces enhances the overall neighborhood desirability for rental occupants.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (8/100) with a negative cash flow of $-296/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residence at 16505 Larchwood Ave, Cleveland, OH 44135 is listed at $165,000 with 3 bed / 2 bath and 2,620 sq ft.
The estimated monthly rent is $1,072, generating a negative monthly cash flow of $-296 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.07% and the cash-on-cash return is -9.36%. This deal received a score of 8/100 (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