Rental Property Investment Analysis
Investment metrics for 3909 Memphis Ave, Cleveland, OH 44109
zillow
Duplex, Multi Family
📍 3909 Memphis Ave, Cleveland, OH 44109
$289,000
🛏 5 bed
🚿 2 bath
📐 2,354 sqft
63
/ 100
Deal Score
C
Acceptable Investment
Grade C · 63/100
Monthly Cash Flow
+$174
After all expenses
Cap Rate
6.95%
Strong yield
Monthly Rent
$2,315/mo
Estimated
Total Expenses
$2,141/mo
All-in monthly
Cash-on-Cash
3.14%
Low return
Annual Cash Flow
$2,088
Per year
Break-Even Analysis
Break-Even Rent
$2,141 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is an acceptable but modest investment (63/100). The modest positive monthly cash flow of +$174/mo is thin — weigh local market conditions carefully before committing.
Analysis Summary
This Duplex, Multi Family at 3909 Memphis Ave, Cleveland, OH 44109 is listed at $289,000 with 5 bed / 2 bath and 2,354 sq ft.
The estimated monthly rent is $2,315, generating a modest positive monthly cash flow of +$174 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.95% and the cash-on-cash return is 3.14%. This deal received a score of 63/100 (Grade C: Acceptable 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