Rental Property Investment Analysis
Investment metrics for 3724 W 130th St, Cleveland, OH 44111
zillow
Single Family Residence
📍 3724 W 130th St, Cleveland, OH 44111
$159,000
🛏 3 bed
🚿 2 bath
📐 1,680 sqft
27
/ 100
Deal Score
F
High Risk Investment
Grade F · 27/100
Monthly Cash Flow
$-97
After all expenses
Cap Rate
5.50%
Below 6% threshold
Monthly Rent
$1,035/mo
Estimated
Total Expenses
$1,132/mo
All-in monthly
Cash-on-Cash
-3.18%
Low return
Annual Cash Flow
$-1,162
Per year
Break-Even Analysis
Break-Even Rent
$1,132 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Dense residential blocks featuring historic housing stock appeal to tenants seeking established, traditional neighborhood character near urban employment centers.
- ▸Convenient access to major regional transit corridors offers streamlined commuting options for working professionals residing in this western sector.
- ▸Proximity to concentrated retail and service districts provides residents with essential daily amenities while supporting consistent local rental demand.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (27/100) with a negative cash flow of $-97/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 3724 W 130th St, Cleveland, OH 44111 is listed at $159,000 with 3 bed / 2 bath and 1,680 sq ft.
The estimated monthly rent is $1,035, generating a negative monthly cash flow of $-97 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.50% and the cash-on-cash return is -3.18%. This deal received a score of 27/100 (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