Rental Property Investment Analysis
Investment metrics for 3885 W 20th St, Cleveland, OH 44109
zillow
MultiFamily
📍 3885 W 20th St, Cleveland, OH 44109
$126,500
🛏 4 bed
🚿 2 bath
📐 1,644 sqft
16
/ 100
Deal Score
F
High Risk Investment
Grade F · 16/100
Monthly Cash Flow
$-143
After all expenses
Cap Rate
4.87%
Below 6% threshold
Monthly Rent
$823/mo
Estimated
Total Expenses
$966/mo
All-in monthly
Cash-on-Cash
-5.91%
Low return
Annual Cash Flow
$-1,721
Per year
Break-Even Analysis
Break-Even Rent
$966 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Dense residential blocks offer a traditional urban fabric that appeals to working-class tenants seeking affordability and proximity.
- ▸Efficient access to major interstate arteries ensures that residents maintain manageable commute times to the broader regional economy.
- ▸Established commercial corridors throughout the area provide essential retail and service connectivity for a stable local rental base.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (16/100) with a negative cash flow of $-143/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This MultiFamily at 3885 W 20th St, Cleveland, OH 44109 is listed at $126,500 with 4 bed / 2 bath and 1,644 sq ft.
The estimated monthly rent is $823, generating a negative monthly cash flow of $-143 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.87% and the cash-on-cash return is -5.91%. 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