Rental Property Investment Analysis
Investment metrics for 2077 E 4th St APT 4E, Cleveland, OH 44115
zillow
Condominium, Multi Family
📍 2077 E 4th St APT 4E, Cleveland, OH 44115
$349,900
🛏 2 bed
🚿 2 bath
📐 1,705 sqft
0
/ 100
Deal Score
F
High Risk Investment
Grade F · 0/100
Monthly Cash Flow
$-1,033
After all expenses
Cap Rate
2.69%
Below 6% threshold
Monthly Rent
$2,244/mo
Estimated
Total Expenses
$3,277/mo
All-in monthly
Cash-on-Cash
-15.40%
Low return
Annual Cash Flow
$-12,392
Per year
Break-Even Analysis
Break-Even Rent
$3,277 / 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 (0/100) with a negative cash flow of $-1,033/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Condominium, Multi Family at 2077 E 4th St APT 4E, Cleveland, OH 44115 is listed at $349,900 with 2 bed / 2 bath and 1,705 sq ft.
The estimated monthly rent is $2,244, generating a negative monthly cash flow of $-1,033 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 2.69% and the cash-on-cash return is -15.40%. This deal received a score of 0/100 (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