Rental Property Investment Analysis
Investment metrics for 2001 W 58th St, Cleveland, OH 44102
zillow
Townhouse, Single Family Residence
📍 2001 W 58th St, Cleveland, OH 44102
$299,900
🛏 2 bed
🚿 3 bath
📐 1,618 sqft
8
/ 100
Deal Score
F
High Risk Investment
Grade F · 8/100
Monthly Cash Flow
$-624
After all expenses
Cap Rate
3.73%
Below 6% threshold
Monthly Rent
$1,949/mo
Estimated
Total Expenses
$2,573/mo
All-in monthly
Cash-on-Cash
-10.86%
Low return
Annual Cash Flow
$-7,490
Per year
Break-Even Analysis
Break-Even Rent
$2,573 / 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 (8/100) with a negative cash flow of $-624/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Townhouse, Single Family Residence at 2001 W 58th St, Cleveland, OH 44102 is listed at $299,900 with 2 bed / 3 bath and 1,618 sq ft.
The estimated monthly rent is $1,949, generating a negative monthly cash flow of $-624 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 3.73% and the cash-on-cash return is -10.86%. 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