Rental Property Investment Analysis
Investment metrics for 3682 Rocky River Dr, Cleveland, OH 44111
zillow
Single Family Residence
📍 3682 Rocky River Dr, Cleveland, OH 44111
$319,000
🛏 4 bed
🚿 3 bath
📐 2,537 sqft
50
/ 100
Deal Score
D
Weak Investment
Grade D · 50/100
Monthly Cash Flow
+$45
After all expenses
Cap Rate
6.39%
Strong yield
Monthly Rent
$2,550/mo
Estimated
Total Expenses
$2,505/mo
All-in monthly
Cash-on-Cash
0.73%
Low return
Annual Cash Flow
$535
Per year
Break-Even Analysis
Break-Even Rent
$2,505 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Diverse housing stock and quiet residential corridors appeal to long-term tenants seeking stable and established suburban living.
- ▸Efficient access to major regional transit arteries provides professional commuters with convenient links to primary employment hubs downtown.
- ▸Proximity to concentrated retail and service clusters enhances daily convenience for local residents, supporting consistent rental market demand.
Key Takeaway
Investor Summary
Under current assumptions, this property is a weak rental investment (50/100). The modest positive monthly cash flow of +$45/mo offers limited upside. A lower purchase price or stronger rent would be needed to improve returns.
Analysis Summary
This Single Family Residence at 3682 Rocky River Dr, Cleveland, OH 44111 is listed at $319,000 with 4 bed / 3 bath and 2,537 sq ft.
The estimated monthly rent is $2,550, generating a modest positive monthly cash flow of +$45 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.39% and the cash-on-cash return is 0.73%. This deal received a score of 50/100 (Grade D: Weak 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