Rental Property Investment Analysis
Investment metrics for 536 Hopper Hill Farms Rd, Cincinnati, OH 45255
zillow
Single Family Residence
📍 536 Hopper Hill Farms Rd, Cincinnati, OH 45255
$525,000
🛏 4 bed
🚿 3 bath
📐 2,373 sqft
18
/ 100
Deal Score
F
High Risk Investment
Grade F · 18/100
Monthly Cash Flow
$-398
After all expenses
Cap Rate
5.32%
Below 6% threshold
Monthly Rent
$3,412/mo
Estimated
Total Expenses
$3,810/mo
All-in monthly
Cash-on-Cash
-3.95%
Low return
Annual Cash Flow
$-4,774
Per year
Break-Even Analysis
Break-Even Rent
$3,810 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Suburban residential character and established school systems appeal to long-term tenants seeking family-oriented housing options in this area.
- ▸Proximity to major arterial roadways provides convenient access for residents commuting to regional employment hubs throughout the greater metropolitan region.
- ▸Abundant community green spaces and nearby recreational amenities enhance the local lifestyle, contributing to sustained neighborhood desirability for renters.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (18/100) with a negative cash flow of $-398/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residence at 536 Hopper Hill Farms Rd, Cincinnati, OH 45255 is listed at $525,000 with 4 bed / 3 bath and 2,373 sq ft.
The estimated monthly rent is $3,412, generating a negative monthly cash flow of $-398 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.32% and the cash-on-cash return is -3.95%. This deal received a score of 18/100 (Grade F: High Risk Investment).
More analyzed properties in Cincinnati
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