Rental Property Investment Analysis
Investment metrics for 3185 W 58th St, Cleveland, OH 44102
zillow
Duplex, Multi Family
📍 3185 W 58th St, Cleveland, OH 44102
$100,000
🛏 5 bed
🚿 2 bath
📐 2,290 sqft
9
/ 100
Deal Score
F
High Risk Investment
Grade F · 9/100
Monthly Cash Flow
$-176
After all expenses
Cap Rate
4.12%
Below 6% threshold
Monthly Rent
$650/mo
Estimated
Total Expenses
$826/mo
All-in monthly
Cash-on-Cash
-9.18%
Low return
Annual Cash Flow
$-2,111
Per year
Break-Even Analysis
Break-Even Rent
$826 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (9/100) with a negative cash flow of $-176/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Duplex, Multi Family at 3185 W 58th St, Cleveland, OH 44102 is listed at $100,000 with 5 bed / 2 bath and 2,290 sq ft.
The estimated monthly rent is $650, generating a negative monthly cash flow of $-176 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.12% and the cash-on-cash return is -9.18%. This deal received a score of 9/100 (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