Rental Property Investment Analysis
Investment metrics for 3926 W 22nd St, Cleveland, OH 44109
zillow
Single Family Residence
📍 3926 W 22nd St, Cleveland, OH 44109
$110,000
🛏 3 bed
🚿 2 bath
📐 1,136 sqft
35
/ 100
Deal Score
F
High Risk Investment
Grade F · 35/100
Monthly Cash Flow
$-8
After all expenses
Cap Rate
6.14%
Strong yield
Monthly Rent
$880/mo
Estimated
Total Expenses
$888/mo
All-in monthly
Cash-on-Cash
-0.40%
Low return
Annual Cash Flow
$-100
Per year
Break-Even Analysis
Break-Even Rent
$888 / 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 (35/100) with a negative cash flow of $-8/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 3926 W 22nd St, Cleveland, OH 44109 is listed at $110,000 with 3 bed / 2 bath and 1,136 sq ft.
The estimated monthly rent is $880, generating a negative monthly cash flow of $-8 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.14% and the cash-on-cash return is -0.40%. This deal received a score of 35/100 (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