Rental Property Investment Analysis
Investment metrics for 2021 W 93rd St, Cleveland, OH 44102
zillow
Single Family Residence
📍 2021 W 93rd St, Cleveland, OH 44102
$98,500
🛏 3 bed
🚿 1 bath
📐 1,665 sqft
28
/ 100
Deal Score
F
High Risk Investment
Grade F · 28/100
Monthly Cash Flow
$-75
After all expenses
Cap Rate
5.32%
Below 6% threshold
Monthly Rent
$640/mo
Estimated
Total Expenses
$715/mo
All-in monthly
Cash-on-Cash
-3.96%
Low return
Annual Cash Flow
$-896
Per year
Break-Even Analysis
Break-Even Rent
$715 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Dense, walkable urban corridors provide renters with convenient access to local dining, boutique retail, and diverse entertainment options.
- ▸Proximity to major regional transit routes offers streamlined commutes, enhancing the area's appeal to working professionals and students.
- ▸Mature, high-density residential streets maintain a classic architectural character that appeals to tenants seeking authentic local housing options.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (28/100) with a negative cash flow of $-75/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 2021 W 93rd St, Cleveland, OH 44102 is listed at $98,500 with 3 bed / 1 bath and 1,665 sq ft.
The estimated monthly rent is $640, generating a negative monthly cash flow of $-75 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.32% and the cash-on-cash return is -3.96%. This deal received a score of 28/100 (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