Rental Property Investment Analysis
Investment metrics for 3340 W 120th St, Cleveland, OH 44111
zillow
Duplex, Multi Family
📍 3340 W 120th St, Cleveland, OH 44111
$199,900
🛏 5 bed
🚿 2 bath
📐 3,122 sqft
16
/ 100
Deal Score
F
High Risk Investment
Grade F · 16/100
Monthly Cash Flow
$-221
After all expenses
Cap Rate
4.90%
Below 6% threshold
Monthly Rent
$1,299/mo
Estimated
Total Expenses
$1,520/mo
All-in monthly
Cash-on-Cash
-5.77%
Low return
Annual Cash Flow
$-2,653
Per year
Break-Even Analysis
Break-Even Rent
$1,520 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Established residential streets and dense housing inventory provide consistent demand from long-term renters seeking stable suburban community environments.
- ▸Convenient access to major regional transit arteries facilitates efficient commuting for professionals working in central urban employment hubs.
- ▸Nearby concentrations of commercial corridors offer robust neighborhood services and everyday retail options that enhance overall tenant appeal.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (16/100) with a negative cash flow of $-221/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Duplex, Multi Family at 3340 W 120th St, Cleveland, OH 44111 is listed at $199,900 with 5 bed / 2 bath and 3,122 sq ft.
The estimated monthly rent is $1,299, generating a negative monthly cash flow of $-221 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.90% and the cash-on-cash return is -5.77%. 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