Rental Property Investment Analysis
Investment metrics for 3011 Bradwell Ave, Cleveland, OH 44109
zillow
Duplex, Multi Family
📍 3011 Bradwell Ave, Cleveland, OH 44109
$189,900
🛏 4 bed
🚿 2 bath
📐 1,894 sqft
71
/ 100
Deal Score
B
Strong Investment
Grade B · 71/100
Monthly Cash Flow
+$180
After all expenses
Cap Rate
7.36%
Strong yield
Monthly Rent
$1,594/mo
Estimated
Total Expenses
$1,414/mo
All-in monthly
Cash-on-Cash
4.93%
Low return
Annual Cash Flow
$2,155
Per year
Break-Even Analysis
Break-Even Rent
$1,414 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Dense residential blocks offer a traditional urban feel that appeals to renters seeking affordability and proximity to downtown employment.
- ▸Well-connected transit corridors and major arterial roads provide convenient access for workers commuting to the broader metropolitan business districts.
- ▸Access to local green spaces and community parks enhances neighborhood desirability for tenants looking for a balanced urban lifestyle.
Key Takeaway
Investor Summary
Under current assumptions, this property is a solid rental investment (71/100). The 7.36% cap rate and modest positive monthly cash flow of +$180/mo indicate a reasonable return relative to risk.
Analysis Summary
This Duplex, Multi Family at 3011 Bradwell Ave, Cleveland, OH 44109 is listed at $189,900 with 4 bed / 2 bath and 1,894 sq ft.
The estimated monthly rent is $1,594, generating a modest positive monthly cash flow of +$180 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 7.36% and the cash-on-cash return is 4.93%. This deal received a score of 71/100 (Grade B: Strong 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