Rental Property Investment Analysis
Investment metrics for 3618 E 114th St, Cleveland, OH 44105
redfin
Single Family
📍 3618 E 114th St, Cleveland, OH 44105
$59,900
🛏 3 bed
🚿 1 bath
📐 1,092 sqft
45
/ 100
Deal Score
F
High Risk Investment
Grade F · 45/100
Monthly Cash Flow
+$10
After all expenses
Cap Rate
6.43%
Strong yield
Monthly Rent
$419/mo
Estimated
Total Expenses
$409/mo
All-in monthly
Cash-on-Cash
0.91%
Low return
Annual Cash Flow
$125
Per year
Break-Even Analysis
Break-Even Rent
$409 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property scores 45/100 — high risk despite a modest positive cash flow of +$10/mo. The low cap rate of 6.43% and weak overall returns suggest significant margin risk. Carefully verify all assumptions before proceeding.
Analysis Summary
This Single Family at 3618 E 114th St, Cleveland, OH 44105 is listed at $59,900 with 3 bed / 1 bath and 1,092 sq ft.
The estimated monthly rent is $419, generating a modest positive monthly cash flow of +$10 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.43% and the cash-on-cash return is 0.91%. This deal received a score of 45/100 (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