Rental Property Investment Analysis

Investment metrics for 521 E 112th St, Cleveland, OH 44108

zillow Single Family Residence
📍 521 E 112th St, Cleveland, OH 44108
$75,000
🛏 3 bed 🚿 1 bath 📐 1,335 sqft
99 / 100
Deal Score
A Excellent Investment Opportunity
Grade A · 99/100
Monthly Cash Flow
+$382
After all expenses
Cap Rate
12.34%
Strong yield
Monthly Rent
$975/mo
Estimated
Total Expenses
$593/mo
All-in monthly
Cash-on-Cash
26.56%
Solid return
Annual Cash Flow
$4,582
Per year

Break-Even Analysis

Break-Even Rent
$593 / mo
Minimum monthly rent needed to cover all estimated expenses

Area Lifestyle & Investment Notes

  • Proximity to major medical and academic employment hubs provides a consistent tenant pool of essential healthcare professionals.
  • The area benefits from direct connectivity to regional thoroughfares which simplifies commuting patterns for the local working population.
  • Established residential pockets feature modest single-family dwellings that offer a reliable entry point for workforce housing investments.

Key Takeaway

Investor Summary
Under current assumptions, this property is an excellent rental investment (99/100). The 12.34% cap rate and strong positive monthly cash flow of +$382/mo support a strong case for acquisition.

Analysis Summary

This Single Family Residence at 521 E 112th St, Cleveland, OH 44108 is listed at $75,000 with 3 bed / 1 bath and 1,335 sq ft.

The estimated monthly rent is $975, generating a strong positive monthly cash flow of +$382 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.

The cap rate is 12.34% and the cash-on-cash return is 26.56%. This deal received a score of 99/100 (Grade A: Excellent Investment Opportunity).

Run a BRRRR Analysis

BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
$
$
$
%
$
$
%
%

Share This Deal

Analyze Another Property

Paste any Zillow, Redfin, or Realtor listing to instantly see:

• Deal Score  • Cash Flow  • Cap Rate  • Investment Risk

Analyze Property For Free →