Rental Property Investment Analysis
Investment metrics for 3545 E 118th St, Cleveland, OH 44105
zillow
Single Family Residence
📍 3545 E 118th St, Cleveland, OH 44105
$19,900
🛏 4 bed
🚿 2 bath
📐 1,868 sqft
9
/ 100
Deal Score
F
High Risk Investment
Grade F · 9/100
Monthly Cash Flow
$-97
After all expenses
Cap Rate
0.40%
Below 6% threshold
Monthly Rent
$159/mo
Estimated
Total Expenses
$256/mo
All-in monthly
Cash-on-Cash
-25.35%
Low return
Annual Cash Flow
$-1,160
Per year
Break-Even Analysis
Break-Even Rent
$256 / 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 (9/100) with a negative cash flow of $-97/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residence at 3545 E 118th St, Cleveland, OH 44105 is listed at $19,900 with 4 bed / 2 bath and 1,868 sq ft.
The estimated monthly rent is $159, generating a negative monthly cash flow of $-97 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 0.40% and the cash-on-cash return is -25.35%. This deal received a score of 9/100 (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