Rental Property Investment Analysis
Investment metrics for 3753 W 139th St, Cleveland, OH 44111
zillow
Single Family Residence
📍 3753 W 139th St, Cleveland, OH 44111
$120,000
🛏 2 bed
🚿 1 bath
📐 749 sqft
9
/ 100
Deal Score
F
High Risk Investment
Grade F · 9/100
Monthly Cash Flow
$-205
After all expenses
Cap Rate
4.18%
Below 6% threshold
Monthly Rent
$780/mo
Estimated
Total Expenses
$985/mo
All-in monthly
Cash-on-Cash
-8.90%
Low return
Annual Cash Flow
$-2,456
Per year
Break-Even Analysis
Break-Even Rent
$985 / 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 (9/100) with a negative cash flow of $-205/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 3753 W 139th St, Cleveland, OH 44111 is listed at $120,000 with 2 bed / 1 bath and 749 sq ft.
The estimated monthly rent is $780, generating a negative monthly cash flow of $-205 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.18% and the cash-on-cash return is -8.90%. This deal received a score of 9/100 (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