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
Area Lifestyle & Investment Notes
- ▸Dense residential streets and historic housing stock attract long-term tenants seeking a classic urban neighborhood atmosphere.
- ▸Central positioning provides residents with efficient access to downtown employment hubs via major regional transit arterial roads.
- ▸Proximity to Lake Erie and surrounding recreational green spaces enhances lifestyle appeal for those prioritizing outdoor accessibility.
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