Rental Property Investment Analysis
Investment metrics for 3261 E 119th St, Cleveland, OH 44120
zillow
Single Family Residence
📍 3261 E 119th St, Cleveland, OH 44120
$85,000
🛏 3 bed
🚿 1 bath
📐 1,409 sqft
25
/ 100
Deal Score
F
High Risk Investment
Grade F · 25/100
Monthly Cash Flow
$-94
After all expenses
Cap Rate
4.90%
Below 6% threshold
Monthly Rent
$550/mo
Estimated
Total Expenses
$644/mo
All-in monthly
Cash-on-Cash
-5.75%
Low return
Annual Cash Flow
$-1,125
Per year
Break-Even Analysis
Break-Even Rent
$644 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major rapid transit lines offers tenants efficient commuting access toward the central business district and healthcare hubs.
- ▸The area features mature residential blocks and traditional architecture that consistently attract long-term tenants seeking stable suburban neighborhood environments.
- ▸Concentrated retail and service corridors provide residents with convenient access to essential amenities while fostering a walkable community atmosphere.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (25/100) with a negative cash flow of $-94/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 3261 E 119th St, Cleveland, OH 44120 is listed at $85,000 with 3 bed / 1 bath and 1,409 sq ft.
The estimated monthly rent is $550, generating a negative monthly cash flow of $-94 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.90% and the cash-on-cash return is -5.75%. This deal received a score of 25/100 (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