Rental Property Investment Analysis
Investment metrics for 3109 Vine Ct, Cleveland, OH 44113
zillow
Townhouse, Single Family Residence
📍 3109 Vine Ct, Cleveland, OH 44113
$819,900
🛏 3 bed
🚿 4 bath
📐 2,444 sqft
72
/ 100
Deal Score
B
Strong Investment
Grade B · 72/100
Monthly Cash Flow
+$441
After all expenses
Cap Rate
6.87%
Strong yield
Monthly Rent
$5,739/mo
Estimated
Total Expenses
$5,298/mo
All-in monthly
Cash-on-Cash
2.81%
Low return
Annual Cash Flow
$5,293
Per year
Break-Even Analysis
Break-Even Rent
$5,298 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a solid rental investment (72/100). The 6.87% cap rate and strong positive monthly cash flow of +$441/mo indicate a reasonable return relative to risk.
Analysis Summary
This Townhouse, Single Family Residence at 3109 Vine Ct, Cleveland, OH 44113 is listed at $819,900 with 3 bed / 4 bath and 2,444 sq ft.
The estimated monthly rent is $5,739, generating a strong positive monthly cash flow of +$441 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.87% and the cash-on-cash return is 2.81%. This deal received a score of 72/100 (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