Rental Property Investment Analysis
Investment metrics for 3334 W 82nd St, Cleveland, OH 44102
zillow
Quadruplex, Multi Family
📍 3334 W 82nd St, Cleveland, OH 44102
$199,000
🛏 7 bed
🚿 4 bath
📐 1,950 sqft
47
/ 100
Deal Score
F
High Risk Investment
Grade F · 47/100
Monthly Cash Flow
+$50
After all expenses
Cap Rate
6.53%
Strong yield
Monthly Rent
$1,690/mo
Estimated
Total Expenses
$1,640/mo
All-in monthly
Cash-on-Cash
1.30%
Low return
Annual Cash Flow
$596
Per year
Break-Even Analysis
Break-Even Rent
$1,640 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Dense, walkable street grids and proximity to urban amenities appeal strongly to young professionals and long-term renters.
- ▸Proximity to major employment hubs and arterial transit routes enhances the area's appeal for commuting workforce populations.
- ▸Proximity to significant waterfront and recreational green space contributes to high tenant demand within this urban community.
Key Takeaway
Investor Summary
Under current assumptions, this property scores 47/100 — high risk despite a modest positive cash flow of +$50/mo. The low cap rate of 6.53% and weak overall returns suggest significant margin risk. Carefully verify all assumptions before proceeding.
Analysis Summary
This Quadruplex, Multi Family at 3334 W 82nd St, Cleveland, OH 44102 is listed at $199,000 with 7 bed / 4 bath and 1,950 sq ft.
The estimated monthly rent is $1,690, generating a modest positive monthly cash flow of +$50 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.53% and the cash-on-cash return is 1.30%. This deal received a score of 47/100 (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