Rental Property Investment Analysis
Investment metrics for 3235 W 94th St, Cleveland, OH 44102
zillow
Single Family Residence
📍 3235 W 94th St, Cleveland, OH 44102
$159,900
🛏 3 bed
🚿 2 bath
📐 1,220 sqft
16
/ 100
Deal Score
F
High Risk Investment
Grade F · 16/100
Monthly Cash Flow
$-196
After all expenses
Cap Rate
4.75%
Below 6% threshold
Monthly Rent
$1,034/mo
Estimated
Total Expenses
$1,230/mo
All-in monthly
Cash-on-Cash
-6.41%
Low return
Annual Cash Flow
$-2,356
Per year
Break-Even Analysis
Break-Even Rent
$1,230 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸High walkability and proximity to dense retail corridors appeal to tenants prioritizing lifestyle convenience and urban accessibility.
- ▸Vintage housing stock and stable residential streets attract long-term renters seeking character and value within the city.
- ▸Efficient access to major highways and downtown employment hubs creates steady demand for workforce housing in this district.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (16/100) with a negative cash flow of $-196/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 3235 W 94th St, Cleveland, OH 44102 is listed at $159,900 with 3 bed / 2 bath and 1,220 sq ft.
The estimated monthly rent is $1,034, generating a negative monthly cash flow of $-196 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.75% and the cash-on-cash return is -6.41%. This deal received a score of 16/100 (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