Rental Property Investment Analysis
Investment metrics for 3890 E 149th St, Cleveland, OH 44128
zillow
Single Family Residence
📍 3890 E 149th St, Cleveland, OH 44128
$55,000
🛏 3 bed
🚿 1 bath
📐 960 sqft
8
/ 100
Deal Score
F
High Risk Investment
Grade F · 8/100
Monthly Cash Flow
$-102
After all expenses
Cap Rate
4.01%
Below 6% threshold
Monthly Rent
$357/mo
Estimated
Total Expenses
$459/mo
All-in monthly
Cash-on-Cash
-9.66%
Low return
Annual Cash Flow
$-1,222
Per year
Break-Even Analysis
Break-Even Rent
$459 / 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 (8/100) with a negative cash flow of $-102/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 3890 E 149th St, Cleveland, OH 44128 is listed at $55,000 with 3 bed / 1 bath and 960 sq ft.
The estimated monthly rent is $357, generating a negative monthly cash flow of $-102 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.01% and the cash-on-cash return is -9.66%. This deal received a score of 8/100 (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