Rental Property Investment Analysis
Investment metrics for 2655 Harrison Ave, Cincinnati, OH 45211
zillow
Single Family Residence
📍 2655 Harrison Ave, Cincinnati, OH 45211
$455,000
🛏 5 bed
🚿 4 bath
📐 2,174 sqft
37
/ 100
Deal Score
F
High Risk Investment
Grade F · 37/100
Monthly Cash Flow
$-19
After all expenses
Cap Rate
6.18%
Strong yield
Monthly Rent
$3,185/mo
Estimated
Total Expenses
$3,204/mo
All-in monthly
Cash-on-Cash
-0.22%
Low return
Annual Cash Flow
$-230
Per year
Break-Even Analysis
Break-Even Rent
$3,204 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (37/100) with a negative cash flow of $-19/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 2655 Harrison Ave, Cincinnati, OH 45211 is listed at $455,000 with 5 bed / 4 bath and 2,174 sq ft.
The estimated monthly rent is $3,185, generating a negative monthly cash flow of $-19 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.18% and the cash-on-cash return is -0.22%. This deal received a score of 37/100 (Grade F: High Risk Investment).
More analyzed properties in Cincinnati
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