Rental Property Investment Analysis
Investment metrics for 3850 W 17th St, Cleveland, OH 44109
zillow
Duplex, Multi Family
📍 3850 W 17th St, Cleveland, OH 44109
$149,000
🛏 4 bed
🚿 2 bath
📐 1,820 sqft
34
/ 100
Deal Score
F
High Risk Investment
Grade F · 34/100
Monthly Cash Flow
$-37
After all expenses
Cap Rate
5.93%
Below 6% threshold
Monthly Rent
$1,040/mo
Estimated
Total Expenses
$1,077/mo
All-in monthly
Cash-on-Cash
-1.28%
Low return
Annual Cash Flow
$-439
Per year
Break-Even Analysis
Break-Even Rent
$1,077 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸The area features a dense urban layout with high walkability that appeals to tenants seeking proximity to city services.
- ▸Residents benefit from convenient access to major highway corridors which facilitates efficient commuting to the broader regional employment hubs.
- ▸Established residential pockets characterized by traditional housing stock provide a sense of stability attractive to long-term renter demographics.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (34/100) with a negative cash flow of $-37/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Duplex, Multi Family at 3850 W 17th St, Cleveland, OH 44109 is listed at $149,000 with 4 bed / 2 bath and 1,820 sq ft.
The estimated monthly rent is $1,040, generating a negative monthly cash flow of $-37 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.93% and the cash-on-cash return is -1.28%. 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