Rental Property Investment Analysis
Investment metrics for 3124 W 11th Pl, Cleveland, OH 44109
zillow
Duplex, Multi Family
📍 3124 W 11th Pl, Cleveland, OH 44109
$220,000
🛏 4 bed
🚿 2 bath
📐 2,596 sqft
86
/ 100
Deal Score
A
Excellent Investment Opportunity
Grade A · 86/100
Monthly Cash Flow
+$332
After all expenses
Cap Rate
8.04%
Strong yield
Monthly Rent
$1,870/mo
Estimated
Total Expenses
$1,538/mo
All-in monthly
Cash-on-Cash
7.87%
Solid return
Annual Cash Flow
$3,982
Per year
Break-Even Analysis
Break-Even Rent
$1,538 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is an excellent rental investment (86/100). The 8.04% cap rate and strong positive monthly cash flow of +$332/mo support a strong case for acquisition.
Analysis Summary
This Duplex, Multi Family at 3124 W 11th Pl, Cleveland, OH 44109 is listed at $220,000 with 4 bed / 2 bath and 2,596 sq ft.
The estimated monthly rent is $1,870, generating a strong positive monthly cash flow of +$332 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 8.04% and the cash-on-cash return is 7.87%. This deal received a score of 86/100 (Grade A: Excellent Investment Opportunity).
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