Rental Property Investment Analysis
Investment metrics for 3645 E 54th St, Cleveland, OH 44105
zillow
Single Family Residence
📍 3645 E 54th St, Cleveland, OH 44105
$49,900
🛏 4 bed
🚿 1 bath
📐 1,404 sqft
33
/ 100
Deal Score
F
High Risk Investment
Grade F · 33/100
Monthly Cash Flow
$-32
After all expenses
Cap Rate
5.47%
Below 6% threshold
Monthly Rent
$349/mo
Estimated
Total Expenses
$381/mo
All-in monthly
Cash-on-Cash
-3.30%
Low return
Annual Cash Flow
$-378
Per year
Break-Even Analysis
Break-Even Rent
$381 / 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 $-32/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 3645 E 54th St, Cleveland, OH 44105 is listed at $49,900 with 4 bed / 1 bath and 1,404 sq ft.
The estimated monthly rent is $349, generating a negative monthly cash flow of $-32 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.47% and the cash-on-cash return is -3.30%. 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