Rental Property Investment Analysis
Investment metrics for 3647 W 132nd St, Cleveland, OH 44111
zillow
Single Family
📍 3647 W 132nd St, Cleveland, OH 44111
$145,000
🛏 3 bed
🚿 1 bath
📐 1,420 sqft
34
/ 100
Deal Score
F
High Risk Investment
Grade F · 34/100
Monthly Cash Flow
$-42
After all expenses
Cap Rate
5.88%
Below 6% threshold
Monthly Rent
$1,047/mo
Estimated
Total Expenses
$1,089/mo
All-in monthly
Cash-on-Cash
-1.51%
Low return
Annual Cash Flow
$-502
Per year
Break-Even Analysis
Break-Even Rent
$1,089 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Mature residential blocks featuring classic architecture provide the stable housing environment often sought by long-term local tenants.
- ▸Convenient access to major regional thoroughfares ensures efficient commuting for residents employed in the surrounding metropolitan employment hubs.
- ▸Established commercial arteries throughout the area offer diverse daily amenities and retail options that enhance overall neighborhood desirability.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (34/100) with a negative cash flow of $-42/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 3647 W 132nd St, Cleveland, OH 44111 is listed at $145,000 with 3 bed / 1 bath and 1,420 sq ft.
The estimated monthly rent is $1,047, generating a negative monthly cash flow of $-42 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.88% and the cash-on-cash return is -1.51%. This deal received a score of 34/100 (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