Rental Property Investment Analysis
Investment metrics for 1769 E 89th St, Cleveland, OH 44106
zillow
Single Family Residence
📍 1769 E 89th St, Cleveland, OH 44106
$275,000
🛏 5 bed
🚿 2 bath
📐 3,311 sqft
16
/ 100
Deal Score
F
High Risk Investment
Grade F · 16/100
Monthly Cash Flow
$-302
After all expenses
Cap Rate
4.91%
Below 6% threshold
Monthly Rent
$1,787/mo
Estimated
Total Expenses
$2,089/mo
All-in monthly
Cash-on-Cash
-5.73%
Low return
Annual Cash Flow
$-3,625
Per year
Break-Even Analysis
Break-Even Rent
$2,089 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (16/100) with a negative cash flow of $-302/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 1769 E 89th St, Cleveland, OH 44106 is listed at $275,000 with 5 bed / 2 bath and 3,311 sq ft.
The estimated monthly rent is $1,787, generating a negative monthly cash flow of $-302 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.91% and the cash-on-cash return is -5.73%. This deal received a score of 16/100 (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