Rental Property Investment Analysis
Investment metrics for 2109 W 42nd St, Cleveland, OH 44113
zillow
Single Family Residence
📍 2109 W 42nd St, Cleveland, OH 44113
$365,000
🛏 4 bed
🚿 3 bath
📐 2,532 sqft
21
/ 100
Deal Score
F
High Risk Investment
Grade F · 21/100
Monthly Cash Flow
$-108
After all expenses
Cap Rate
5.87%
Below 6% threshold
Monthly Rent
$2,555/mo
Estimated
Total Expenses
$2,663/mo
All-in monthly
Cash-on-Cash
-1.54%
Low return
Annual Cash Flow
$-1,294
Per year
Break-Even Analysis
Break-Even Rent
$2,663 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸High walkability and proximity to active entertainment districts attract young professionals seeking a vibrant urban lifestyle environment.
- ▸Well-connected transit routes and major highway access facilitate convenient commutes for residents working in the central business district.
- ▸Waterfront proximity and access to reclaimed industrial green spaces enhance long-term rental demand among diverse tenant demographics.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (21/100) with a negative cash flow of $-108/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 2109 W 42nd St, Cleveland, OH 44113 is listed at $365,000 with 4 bed / 3 bath and 2,532 sq ft.
The estimated monthly rent is $2,555, generating a negative monthly cash flow of $-108 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.87% and the cash-on-cash return is -1.54%. This deal received a score of 21/100 (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