Rental Property Investment Analysis
Investment metrics for 2828 Hoff Ave, Cincinnati, OH 45226
zillow
Single Family Residence
📍 2828 Hoff Ave, Cincinnati, OH 45226
$1,075,000
🛏 3 bed
🚿 4 bath
📐 3,568 sqft
20
/ 100
Deal Score
F
High Risk Investment
Grade F · 20/100
Monthly Cash Flow
$-670
After all expenses
Cap Rate
5.48%
Below 6% threshold
Monthly Rent
$7,525/mo
Estimated
Total Expenses
$8,195/mo
All-in monthly
Cash-on-Cash
-3.25%
Low return
Annual Cash Flow
$-8,044
Per year
Break-Even Analysis
Break-Even Rent
$8,195 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Scenic riverfront access and proximity to rolling hills enhance the area's appeal for residents seeking outdoor recreation.
- ▸Efficient highway connectivity provides streamlined access to major employment hubs while maintaining a desirable residential atmosphere for commuters.
- ▸Well-established residential blocks and consistent property maintenance contribute to a stable rental market with long-term tenant potential.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (20/100) with a negative cash flow of $-670/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 2828 Hoff Ave, Cincinnati, OH 45226 is listed at $1,075,000 with 3 bed / 4 bath and 3,568 sq ft.
The estimated monthly rent is $7,525, generating a negative monthly cash flow of $-670 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.48% and the cash-on-cash return is -3.25%. This deal received a score of 20/100 (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