Rental Property Investment Analysis
Investment metrics for 3550 W 128th St, Cleveland, OH 44111
zillow
Single Family
📍 3550 W 128th St, Cleveland, OH 44111
$137,600
🛏 3 bed
🚿 1 bath
📐 1,248 sqft
15
/ 100
Deal Score
F
High Risk Investment
Grade F · 15/100
Monthly Cash Flow
$-194
After all expenses
Cap Rate
4.53%
Below 6% threshold
Monthly Rent
$892/mo
Estimated
Total Expenses
$1,086/mo
All-in monthly
Cash-on-Cash
-7.36%
Low return
Annual Cash Flow
$-2,328
Per year
Break-Even Analysis
Break-Even Rent
$1,086 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Diverse residential blocks featuring traditional architectural styles provide a consistent appeal for stable, long-term tenant demographics.
- ▸Proximity to major arterial thoroughfares ensures efficient commuting options for residents traveling toward the broader regional employment hubs.
- ▸Access to localized commercial corridors and established neighborhood retail districts supports essential daily convenience for the local renter base.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (15/100) with a negative cash flow of $-194/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 3550 W 128th St, Cleveland, OH 44111 is listed at $137,600 with 3 bed / 1 bath and 1,248 sq ft.
The estimated monthly rent is $892, generating a negative monthly cash flow of $-194 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.53% and the cash-on-cash return is -7.36%. This deal received a score of 15/100 (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