Rental Property Investment Analysis
Investment metrics for 3172 W 105th St, Cleveland, OH 44111
zillow
Single Family Residence
📍 3172 W 105th St, Cleveland, OH 44111
$65,000
🛏 2 bed
🚿 1 bath
📐 976 sqft
48
/ 100
Deal Score
F
High Risk Investment
Grade F · 48/100
Monthly Cash Flow
+$20
After all expenses
Cap Rate
6.60%
Strong yield
Monthly Rent
$520/mo
Estimated
Total Expenses
$500/mo
All-in monthly
Cash-on-Cash
1.62%
Low return
Annual Cash Flow
$243
Per year
Break-Even Analysis
Break-Even Rent
$500 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Established residential streets lined with classic housing stock provide a sense of stability for long-term tenant retention.
- ▸Major transportation arteries provide efficient access to employment hubs, appealing to commuters who value proximity to central Cleveland.
- ▸Proximity to integrated commercial corridors offers residents convenient access to essential retail, dining, and daily services within the community.
Key Takeaway
Investor Summary
Under current assumptions, this property scores 48/100 — high risk despite a modest positive cash flow of +$20/mo. The low cap rate of 6.60% and weak overall returns suggest significant margin risk. Carefully verify all assumptions before proceeding.
Analysis Summary
This Single Family Residence at 3172 W 105th St, Cleveland, OH 44111 is listed at $65,000 with 2 bed / 1 bath and 976 sq ft.
The estimated monthly rent is $520, generating a modest positive monthly cash flow of +$20 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.60% and the cash-on-cash return is 1.62%. This deal received a score of 48/100 (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