Rental Property Investment Analysis
Investment metrics for 2222 Detroit Ave APT 403, Cleveland, OH 44113
zillow
Condominium
📍 2222 Detroit Ave APT 403, Cleveland, OH 44113
$224,900
🛏 2 bed
🚿 2 bath
📐 1,138 sqft
13
/ 100
Deal Score
F
High Risk Investment
Grade F · 13/100
Monthly Cash Flow
$-481
After all expenses
Cap Rate
3.66%
Below 6% threshold
Monthly Rent
$1,619/mo
Estimated
Total Expenses
$2,100/mo
All-in monthly
Cash-on-Cash
-11.15%
Low return
Annual Cash Flow
$-5,767
Per year
Break-Even Analysis
Break-Even Rent
$2,100 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸High walkability and proximity to vibrant urban entertainment hubs attract young professionals seeking a dynamic lifestyle in this dense environment.
- ▸Strategic access to major transit arteries and the waterfront enhances appeal for commuters desiring a balance of city life accessibility.
- ▸Repurposed industrial architecture and concentrated retail corridors foster a unique residential character that sustains consistent demand from urban rental markets.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (13/100) with a negative cash flow of $-481/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Condominium at 2222 Detroit Ave APT 403, Cleveland, OH 44113 is listed at $224,900 with 2 bed / 2 bath and 1,138 sq ft.
The estimated monthly rent is $1,619, generating a negative monthly cash flow of $-481 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 3.66% and the cash-on-cash return is -11.15%. This deal received a score of 13/100 (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