Rental Property Investment Analysis
Investment metrics for 3997 W 22nd St, Cleveland, OH 44109
zillow
Single Family Residence
📍 3997 W 22nd St, Cleveland, OH 44109
$115,000
🛏 2 bed
🚿 1 bath
📐 864 sqft
45
/ 100
Deal Score
F
High Risk Investment
Grade F · 45/100
Monthly Cash Flow
+$12
After all expenses
Cap Rate
6.36%
Strong yield
Monthly Rent
$825/mo
Estimated
Total Expenses
$813/mo
All-in monthly
Cash-on-Cash
0.56%
Low return
Annual Cash Flow
$148
Per year
Break-Even Analysis
Break-Even Rent
$813 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Dense residential blocks offer strong walkability and proximity to public transit lines supporting a workforce-reliant tenant base.
- ▸Access to major highway interchanges facilitates efficient commutes to the downtown employment core and surrounding industrial hubs.
- ▸Established neighborhood infrastructure provides a stable rental market characterized by multi-family dwellings and traditional housing stock.
Key Takeaway
Investor Summary
Under current assumptions, this property scores 45/100 — high risk despite a modest positive cash flow of +$12/mo. The low cap rate of 6.36% and weak overall returns suggest significant margin risk. Carefully verify all assumptions before proceeding.
Analysis Summary
This Single Family Residence at 3997 W 22nd St, Cleveland, OH 44109 is listed at $115,000 with 2 bed / 1 bath and 864 sq ft.
The estimated monthly rent is $825, generating a modest positive monthly cash flow of +$12 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.36% and the cash-on-cash return is 0.56%. This deal received a score of 45/100 (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