Rental Property Investment Analysis
Investment metrics for 3976 E 154th St, Cleveland, OH 44128
zillow
Single Family Residence
📍 3976 E 154th St, Cleveland, OH 44128
$66,666
🛏 4 bed
🚿 1 bath
0
/ 100
Deal Score
F
High Risk Investment
Grade F · 0/100
Monthly Cash Flow
$-263
After all expenses
Cap Rate
1.50%
Below 6% threshold
Monthly Rent
$467/mo
Estimated
Total Expenses
$730/mo
All-in monthly
Cash-on-Cash
-20.56%
Low return
Annual Cash Flow
$-3,153
Per year
Break-Even Analysis
Break-Even Rent
$730 / 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 (0/100) with a negative cash flow of $-263/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 3976 E 154th St, Cleveland, OH 44128 is listed at $66,666 with 4 bed / 1 bath.
The estimated monthly rent is $467, generating a negative monthly cash flow of $-263 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 1.50% and the cash-on-cash return is -20.56%. This deal received a score of 0/100 (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