Rental Property Investment Analysis
Investment metrics for 6802 Harvard Ave, Cleveland, OH 44105
zillow
Quadruplex, Multi Family
📍 6802 Harvard Ave, Cleveland, OH 44105
$135,000
🛏 7 bed
🚿 4 bath
10
/ 100
Deal Score
F
High Risk Investment
Grade F · 10/100
Monthly Cash Flow
$-235
After all expenses
Cap Rate
4.14%
Below 6% threshold
Monthly Rent
$945/mo
Estimated
Total Expenses
$1,180/mo
All-in monthly
Cash-on-Cash
-9.09%
Low return
Annual Cash Flow
$-2,822
Per year
Break-Even Analysis
Break-Even Rent
$1,180 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Proximity to major industrial corridors and arterial roadways offers convenient transit access for the local workforce population.
- ▸Established residential pockets feature traditional housing stock that appeals to tenants seeking affordable living near urban centers.
- ▸Access to nearby public green spaces and recreational areas provides essential lifestyle amenities that help maintain long-term occupancy.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (10/100) with a negative cash flow of $-235/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Quadruplex, Multi Family at 6802 Harvard Ave, Cleveland, OH 44105 is listed at $135,000 with 7 bed / 4 bath.
The estimated monthly rent is $945, generating a negative monthly cash flow of $-235 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.14% and the cash-on-cash return is -9.09%. This deal received a score of 10/100 (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