Rental Property Investment Analysis
Investment metrics for 2218 W 100th St, Cleveland, OH 44102
zillow
Single Family Residence
📍 2218 W 100th St, Cleveland, OH 44102
$125,000
🛏 3 bed
🚿 1 bath
📐 1,889 sqft
96
/ 100
Deal Score
A
Excellent Investment Opportunity
Grade A · 96/100
Monthly Cash Flow
+$317
After all expenses
Cap Rate
9.27%
Strong yield
Monthly Rent
$1,300/mo
Estimated
Total Expenses
$983/mo
All-in monthly
Cash-on-Cash
13.25%
Solid return
Annual Cash Flow
$3,809
Per year
Break-Even Analysis
Break-Even Rent
$983 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is an excellent rental investment (96/100). The 9.27% cap rate and strong positive monthly cash flow of +$317/mo support a strong case for acquisition.
Analysis Summary
This Single Family Residence at 2218 W 100th St, Cleveland, OH 44102 is listed at $125,000 with 3 bed / 1 bath and 1,889 sq ft.
The estimated monthly rent is $1,300, generating a strong positive monthly cash flow of +$317 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 9.27% and the cash-on-cash return is 13.25%. This deal received a score of 96/100 (Grade A: Excellent Investment Opportunity).
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