Rental Property Investment Analysis
Investment metrics for 480 E 115th St, Cleveland, OH 44108
zillow
Single Family
📍 480 E 115th St, Cleveland, OH 44108
$74,900
🛏 4 bed
🚿 1 bath
📐 2,336 sqft
36
/ 100
Deal Score
F
High Risk Investment
Grade F · 36/100
Monthly Cash Flow
$-18
After all expenses
Cap Rate
5.94%
Below 6% threshold
Monthly Rent
$524/mo
Estimated
Total Expenses
$542/mo
All-in monthly
Cash-on-Cash
-1.23%
Low return
Annual Cash Flow
$-212
Per year
Break-Even Analysis
Break-Even Rent
$542 / 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 (36/100) with a negative cash flow of $-18/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 480 E 115th St, Cleveland, OH 44108 is listed at $74,900 with 4 bed / 1 bath and 2,336 sq ft.
The estimated monthly rent is $524, generating a negative monthly cash flow of $-18 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.94% and the cash-on-cash return is -1.23%. This deal received a score of 36/100 (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