Rental Property Investment Analysis
Investment metrics for 4145 E 99th St, Cleveland, OH 44105
zillow
Single Family
📍 4145 E 99th St, Cleveland, OH 44105
$54,000
🛏 5 bed
🚿 1 bath
📐 1,760 sqft
29
/ 100
Deal Score
F
High Risk Investment
Grade F · 29/100
Monthly Cash Flow
$-50
After all expenses
Cap Rate
5.11%
Below 6% threshold
Monthly Rent
$351/mo
Estimated
Total Expenses
$401/mo
All-in monthly
Cash-on-Cash
-4.85%
Low return
Annual Cash Flow
$-602
Per year
Break-Even Analysis
Break-Even Rent
$401 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major industrial employment hubs and arterial transit routes enhances appeal for a local workforce demographic.
- ▸Traditional residential streetscapes characterized by detached housing stock support long-term tenant stability and consistent community demand levels.
- ▸Access to localized retail and neighborhood service corridors provides tenants with essential amenities within a short commute distance.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (29/100) with a negative cash flow of $-50/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family at 4145 E 99th St, Cleveland, OH 44105 is listed at $54,000 with 5 bed / 1 bath and 1,760 sq ft.
The estimated monthly rent is $351, generating a negative monthly cash flow of $-50 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.11% and the cash-on-cash return is -4.85%. This deal received a score of 29/100 (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