Rental Property Investment Analysis
Investment metrics for 1938 W 65th St, Cleveland, OH 44102
zillow
Single Family Residence
📍 1938 W 65th St, Cleveland, OH 44102
$269,900
🛏 5 bed
🚿 3 bath
📐 2,492 sqft
9
/ 100
Deal Score
F
High Risk Investment
Grade F · 9/100
Monthly Cash Flow
$-456
After all expenses
Cap Rate
4.20%
Below 6% threshold
Monthly Rent
$1,744/mo
Estimated
Total Expenses
$2,200/mo
All-in monthly
Cash-on-Cash
-8.81%
Low return
Annual Cash Flow
$-5,468
Per year
Break-Even Analysis
Break-Even Rent
$2,200 / 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 (9/100) with a negative cash flow of $-456/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 1938 W 65th St, Cleveland, OH 44102 is listed at $269,900 with 5 bed / 3 bath and 2,492 sq ft.
The estimated monthly rent is $1,744, generating a negative monthly cash flow of $-456 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.20% and the cash-on-cash return is -8.81%. This deal received a score of 9/100 (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