Rental Property Investment Analysis
Investment metrics for 3331 E 145th St, Cleveland, OH 44120
zillow
Single Family
📍 3331 E 145th St, Cleveland, OH 44120
$38,700
🛏 3 bed
🚿 1 bath
📐 1,218 sqft
28
/ 100
Deal Score
F
High Risk Investment
Grade F · 28/100
Monthly Cash Flow
$-47
After all expenses
Cap Rate
4.77%
Below 6% threshold
Monthly Rent
$251/mo
Estimated
Total Expenses
$298/mo
All-in monthly
Cash-on-Cash
-6.34%
Low return
Annual Cash Flow
$-564
Per year
Break-Even Analysis
Break-Even Rent
$298 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to regional rapid transit lines provides commuters with efficient access to the downtown employment and entertainment core.
- ▸The area features a blend of historic housing stock and leafy residential streets that appeal to stable long-term tenants.
- ▸Nearby access to cultural institutions and landscaped green spaces enhances the appeal for renters seeking a balanced urban lifestyle.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (28/100) with a negative cash flow of $-47/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family at 3331 E 145th St, Cleveland, OH 44120 is listed at $38,700 with 3 bed / 1 bath and 1,218 sq ft.
The estimated monthly rent is $251, generating a negative monthly cash flow of $-47 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.77% and the cash-on-cash return is -6.34%. This deal received a score of 28/100 (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