Rental Property Investment Analysis
Investment metrics for 2869 W 12th St, Cleveland, OH 44113
zillow
Single Family
📍 2869 W 12th St, Cleveland, OH 44113
$6,300
🛏 2 bed
🚿 1 bath
📐 1,107 sqft
35
/ 100
Deal Score
F
High Risk Investment
Grade F · 35/100
Monthly Cash Flow
$-2
After all expenses
Cap Rate
5.90%
Below 6% threshold
Monthly Rent
$52/mo
Estimated
Total Expenses
$54/mo
All-in monthly
Cash-on-Cash
-1.40%
Low return
Annual Cash Flow
$-20
Per year
Break-Even Analysis
Break-Even Rent
$54 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸High walkability and dense retail corridors provide urban convenience that attracts young professionals to this vibrant rental market.
- ▸Proximity to waterfront green spaces and revitalized public infrastructure enhances long-term desirability for urban-dwelling tenants in this sector.
- ▸Central positioning with direct access to major regional transit arteries ensures high connectivity for a diverse commuting workforce.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (35/100) with a negative cash flow of $-2/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family at 2869 W 12th St, Cleveland, OH 44113 is listed at $6,300 with 2 bed / 1 bath and 1,107 sq ft.
The estimated monthly rent is $52, generating a negative monthly cash flow of $-2 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.90% and the cash-on-cash return is -1.40%. This deal received a score of 35/100 (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