Rental Property Investment Analysis
Investment metrics for 3820 Muriel Ave, Cleveland, OH 44109
zillow
Townhouse
📍 3820 Muriel Ave, Cleveland, OH 44109
$163,000
🛏 2 bed
🚿 1 bath
📐 1,130 sqft
16
/ 100
Deal Score
F
High Risk Investment
Grade F · 16/100
Monthly Cash Flow
$-176
After all expenses
Cap Rate
4.93%
Below 6% threshold
Monthly Rent
$1,050/mo
Estimated
Total Expenses
$1,226/mo
All-in monthly
Cash-on-Cash
-5.63%
Low return
Annual Cash Flow
$-2,111
Per year
Break-Even Analysis
Break-Even Rent
$1,226 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Dense residential blocks featuring historic housing stock provide a traditional urban atmosphere attractive to long-term working class tenants.
- ▸Efficient access to major interstate arteries ensures convenient transit for commuters traveling throughout the greater metropolitan employment hubs.
- ▸The area offers proximity to essential neighborhood retail and service corridors that support the daily needs of residents.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (16/100) with a negative cash flow of $-176/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Townhouse at 3820 Muriel Ave, Cleveland, OH 44109 is listed at $163,000 with 2 bed / 1 bath and 1,130 sq ft.
The estimated monthly rent is $1,050, generating a negative monthly cash flow of $-176 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.93% and the cash-on-cash return is -5.63%. This deal received a score of 16/100 (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