Rental Property Investment Analysis
Investment metrics for 2200 E 81st St, Cleveland, OH 44103
zillow
Single Family Residence
📍 2200 E 81st St, Cleveland, OH 44103
$69,900
🛏 6 bed
🚿 2 bath
10
/ 100
Deal Score
F
High Risk Investment
Grade F · 10/100
Monthly Cash Flow
$-113
After all expenses
Cap Rate
4.28%
Below 6% threshold
Monthly Rent
$489/mo
Estimated
Total Expenses
$602/mo
All-in monthly
Cash-on-Cash
-8.46%
Low return
Annual Cash Flow
$-1,360
Per year
Break-Even Analysis
Break-Even Rent
$602 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Central urban location provides rapid access to major medical corridors and employment hubs for local professional renters.
- ▸Established residential blocks offer a mix of traditional housing stock suitable for tenants seeking proximity to downtown amenities.
- ▸Efficient integration with regional transit arteries enhances connectivity for commuters working across the broader metropolitan area.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (10/100) with a negative cash flow of $-113/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 2200 E 81st St, Cleveland, OH 44103 is listed at $69,900 with 6 bed / 2 bath.
The estimated monthly rent is $489, generating a negative monthly cash flow of $-113 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.28% and the cash-on-cash return is -8.46%. This deal received a score of 10/100 (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