Rental Property Investment Analysis
Investment metrics for 3219 W 33rd St, Cleveland, OH 44109
zillow
Duplex, Multi Family
📍 3219 W 33rd St, Cleveland, OH 44109
$69,900
🛏 5 bed
🚿 2 bath
📐 1,714 sqft
11
/ 100
Deal Score
F
High Risk Investment
Grade F · 11/100
Monthly Cash Flow
$-111
After all expenses
Cap Rate
4.32%
Below 6% threshold
Monthly Rent
$524/mo
Estimated
Total Expenses
$635/mo
All-in monthly
Cash-on-Cash
-8.30%
Low return
Annual Cash Flow
$-1,334
Per year
Break-Even Analysis
Break-Even Rent
$635 / 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 (11/100) with a negative cash flow of $-111/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 3219 W 33rd St, Cleveland, OH 44109 is listed at $69,900 with 5 bed / 2 bath and 1,714 sq ft.
The estimated monthly rent is $524, generating a negative monthly cash flow of $-111 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.32% and the cash-on-cash return is -8.30%. This deal received a score of 11/100 (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