Rental Property Investment Analysis
Investment metrics for 4414 Henritze Ave, Cleveland, OH 44109
zillow
Single Family
📍 4414 Henritze Ave, Cleveland, OH 44109
$225,300
🛏 3 bed
🚿 1 bath
📐 1,424 sqft
18
/ 100
Deal Score
F
High Risk Investment
Grade F · 18/100
Monthly Cash Flow
$-161
After all expenses
Cap Rate
5.37%
Below 6% threshold
Monthly Rent
$1,464/mo
Estimated
Total Expenses
$1,625/mo
All-in monthly
Cash-on-Cash
-3.73%
Low return
Annual Cash Flow
$-1,935
Per year
Break-Even Analysis
Break-Even Rent
$1,625 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Dense residential streets and reliable transit access support consistent rental demand from the local working-class demographic.
- ▸Proximity to major industrial employment hubs and arterial roadways provides essential convenience for commuting area residents.
- ▸Compact urban lot configurations and established neighborhood infrastructure offer a consistent supply of multi-family investment opportunities.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (18/100) with a negative cash flow of $-161/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 4414 Henritze Ave, Cleveland, OH 44109 is listed at $225,300 with 3 bed / 1 bath and 1,424 sq ft.
The estimated monthly rent is $1,464, generating a negative monthly cash flow of $-161 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.37% and the cash-on-cash return is -3.73%. This deal received a score of 18/100 (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