Rental Property Investment Analysis
Investment metrics for 2921 E 128th St, Cleveland, OH 44120
zillow
Duplex, Multi Family
📍 2921 E 128th St, Cleveland, OH 44120
$88,500
🛏 4 bed
🚿 2 bath
📐 2,169 sqft
29
/ 100
Deal Score
F
High Risk Investment
Grade F · 29/100
Monthly Cash Flow
$-68
After all expenses
Cap Rate
5.30%
Below 6% threshold
Monthly Rent
$577/mo
Estimated
Total Expenses
$645/mo
All-in monthly
Cash-on-Cash
-4.03%
Low return
Annual Cash Flow
$-821
Per year
Break-Even Analysis
Break-Even Rent
$645 / 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 (29/100) with a negative cash flow of $-68/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 2921 E 128th St, Cleveland, OH 44120 is listed at $88,500 with 4 bed / 2 bath and 2,169 sq ft.
The estimated monthly rent is $577, generating a negative monthly cash flow of $-68 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.30% and the cash-on-cash return is -4.03%. This deal received a score of 29/100 (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