Rental Property Investment Analysis
Investment metrics for 3174 W 94th St, Cleveland, OH 44102
zillow
Single Family Residence
📍 3174 W 94th St, Cleveland, OH 44102
$149,900
🛏 3 bed
🚿 2 bath
📐 1,411 sqft
32
/ 100
Deal Score
F
High Risk Investment
Grade F · 32/100
Monthly Cash Flow
$-52
After all expenses
Cap Rate
5.81%
Below 6% threshold
Monthly Rent
$974/mo
Estimated
Total Expenses
$1,026/mo
All-in monthly
Cash-on-Cash
-1.81%
Low return
Annual Cash Flow
$-625
Per year
Break-Even Analysis
Break-Even Rent
$1,026 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Diverse architectural stock and dense urban layouts offer renters a distinct living experience with high walkability potential.
- ▸Strategic access to major transit arteries provides residents with efficient connections to prominent regional employment and medical hubs.
- ▸Proximity to Lake Erie shoreline features and local green spaces enhances lifestyle appeal for urban professionals seeking balance.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (32/100) with a negative cash flow of $-52/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residence at 3174 W 94th St, Cleveland, OH 44102 is listed at $149,900 with 3 bed / 2 bath and 1,411 sq ft.
The estimated monthly rent is $974, generating a negative monthly cash flow of $-52 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.81% and the cash-on-cash return is -1.81%. This deal received a score of 32/100 (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