Rental Property Investment Analysis
Investment metrics for 3514 W 58th St, Cleveland, OH 44102
redfin
Duplex
📍 3514 W 58th St, Cleveland, OH 44102
$170,000
🛏 4 bed
🚿 2 bath
33
/ 100
Deal Score
F
High Risk Investment
Grade F · 33/100
Monthly Cash Flow
$-53
After all expenses
Cap Rate
5.85%
Below 6% threshold
Monthly Rent
$1,190/mo
Estimated
Total Expenses
$1,243/mo
All-in monthly
Cash-on-Cash
-1.62%
Low return
Annual Cash Flow
$-635
Per year
Break-Even Analysis
Break-Even Rent
$1,243 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (33/100) with a negative cash flow of $-53/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Duplex at 3514 W 58th St, Cleveland, OH 44102 is listed at $170,000 with 4 bed / 2 bath.
The estimated monthly rent is $1,190, generating a negative monthly cash flow of $-53 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.85% and the cash-on-cash return is -1.62%. This deal received a score of 33/100 (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