Rental Property Investment Analysis
Investment metrics for 33 E Court St #201, Cincinnati, OH 45202
zillow
Condominium
📍 33 E Court St #201, Cincinnati, OH 45202
$160,000
🛏 1 bed
🚿 1 bath
📐 375 sqft
12
/ 100
Deal Score
F
High Risk Investment
Grade F · 12/100
Monthly Cash Flow
$-379
After all expenses
Cap Rate
3.38%
Below 6% threshold
Monthly Rent
$1,040/mo
Estimated
Total Expenses
$1,419/mo
All-in monthly
Cash-on-Cash
-12.36%
Low return
Annual Cash Flow
$-4,550
Per year
Break-Even Analysis
Break-Even Rent
$1,419 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸High walkability and proximity to dense employment hubs drive consistent demand from young urban professionals seeking city living.
- ▸The concentration of historic residential architecture combined with vibrant cultural districts enhances long-term attractiveness for premium rental prospects.
- ▸Efficient access to major interstate corridors and public transit networks provides essential connectivity for residents working throughout the region.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (12/100) with a negative cash flow of $-379/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Condominium at 33 E Court St #201, Cincinnati, OH 45202 is listed at $160,000 with 1 bed / 1 bath and 375 sq ft.
The estimated monthly rent is $1,040, generating a negative monthly cash flow of $-379 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 3.38% and the cash-on-cash return is -12.36%. This deal received a score of 12/100 (Grade F: High Risk Investment).
More analyzed properties in Cincinnati
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