Rental Property Investment Analysis
Investment metrics for 4611 W 41st St, Cleveland, OH 44109
zillow
Duplex, Multi Family
📍 4611 W 41st St, Cleveland, OH 44109
$170,000
🛏 4 bed
🚿 2 bath
📐 2,570 sqft
19
/ 100
Deal Score
F
High Risk Investment
Grade F · 19/100
Monthly Cash Flow
$-124
After all expenses
Cap Rate
5.35%
Below 6% threshold
Monthly Rent
$1,195/mo
Estimated
Total Expenses
$1,319/mo
All-in monthly
Cash-on-Cash
-3.79%
Low return
Annual Cash Flow
$-1,483
Per year
Break-Even Analysis
Break-Even Rent
$1,319 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Dense residential blocks featuring historic housing stock appeal to tenants seeking value within a traditional urban environment.
- ▸Proximity to major arterial thoroughfares offers residents streamlined access to downtown employment hubs and essential metropolitan services.
- ▸The neighborhood offers reliable walkability to neighborhood retail nodes that provide daily convenience for a broad tenant demographic.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (19/100) with a negative cash flow of $-124/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Duplex, Multi Family at 4611 W 41st St, Cleveland, OH 44109 is listed at $170,000 with 4 bed / 2 bath and 2,570 sq ft.
The estimated monthly rent is $1,195, generating a negative monthly cash flow of $-124 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.35% and the cash-on-cash return is -3.79%. This deal received a score of 19/100 (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