Rental Property Investment Analysis
Investment metrics for 2067 Random Rd, Cleveland, OH 44106
zillow
Single Family Residence
📍 2067 Random Rd, Cleveland, OH 44106
$2,200,000
🛏 4 bed
🚿 5 bath
📐 4,146 sqft
67
/ 100
Deal Score
C
Acceptable Investment
Grade C · 67/100
Monthly Cash Flow
+$403
After all expenses
Cap Rate
6.45%
Strong yield
Monthly Rent
$14,300/mo
Estimated
Total Expenses
$13,897/mo
All-in monthly
Cash-on-Cash
0.95%
Low return
Annual Cash Flow
$4,832
Per year
Break-Even Analysis
Break-Even Rent
$13,897 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸High density of educational and medical institutions creates a reliable pipeline of professional tenants seeking proximity to major employment hubs.
- ▸Walkable streetscapes near diverse dining corridors enhance urban appeal for students and young professionals residing in this historic district.
- ▸Integrated public transit access and central location provide efficient connectivity throughout the greater metropolitan area for commuters and local residents.
Key Takeaway
Investor Summary
Under current assumptions, this property is an acceptable but modest investment (67/100). The strong positive monthly cash flow of +$403/mo is thin — weigh local market conditions carefully before committing.
Analysis Summary
This Single Family Residence at 2067 Random Rd, Cleveland, OH 44106 is listed at $2,200,000 with 4 bed / 5 bath and 4,146 sq ft.
The estimated monthly rent is $14,300, generating a strong positive monthly cash flow of +$403 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.45% and the cash-on-cash return is 0.95%. This deal received a score of 67/100 (Grade C: Acceptable 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