Rental Property Investment Analysis
Investment metrics for 2912 E 102nd St, Cleveland, OH 44104
zillow
Duplex, Multi Family
📍 2912 E 102nd St, Cleveland, OH 44104
$109,900
🛏 4 bed
🚿 2 bath
📐 1,620 sqft
36
/ 100
Deal Score
F
High Risk Investment
Grade F · 36/100
Monthly Cash Flow
$-17
After all expenses
Cap Rate
6.04%
Strong yield
Monthly Rent
$759/mo
Estimated
Total Expenses
$776/mo
All-in monthly
Cash-on-Cash
-0.82%
Low return
Annual Cash Flow
$-207
Per year
Break-Even Analysis
Break-Even Rent
$776 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major regional healthcare hubs and industrial corridors offers consistent employment demand for local workforce housing.
- ▸The area provides direct access to arterial roadways that facilitate efficient commuting to downtown Cleveland and surrounding suburbs.
- ▸Traditional housing stock and established residential grids maintain an urban character that appeals to cost-conscious rental market tenants.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (36/100) with a negative cash flow of $-17/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Duplex, Multi Family at 2912 E 102nd St, Cleveland, OH 44104 is listed at $109,900 with 4 bed / 2 bath and 1,620 sq ft.
The estimated monthly rent is $759, generating a negative monthly cash flow of $-17 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.04% and the cash-on-cash return is -0.82%. This deal received a score of 36/100 (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