Rental Property Investment Analysis
Investment metrics for 7421 Herman Ave, Cleveland, OH 44102
zillow
Single Family Residence
📍 7421 Herman Ave, Cleveland, OH 44102
$599,999
🛏 3 bed
🚿 3 bath
📐 2,000 sqft
56
/ 100
Deal Score
D
Weak Investment
Grade D · 56/100
Monthly Cash Flow
+$169
After all expenses
Cap Rate
6.56%
Strong yield
Monthly Rent
$4,199/mo
Estimated
Total Expenses
$4,030/mo
All-in monthly
Cash-on-Cash
1.47%
Low return
Annual Cash Flow
$2,030
Per year
Break-Even Analysis
Break-Even Rent
$4,030 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a weak rental investment (56/100). The modest positive monthly cash flow of +$169/mo offers limited upside. A lower purchase price or stronger rent would be needed to improve returns.
Analysis Summary
This Single Family Residence at 7421 Herman Ave, Cleveland, OH 44102 is listed at $599,999 with 3 bed / 3 bath and 2,000 sq ft.
The estimated monthly rent is $4,199, generating a modest positive monthly cash flow of +$169 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 6.56% and the cash-on-cash return is 1.47%. This deal received a score of 56/100 (Grade D: Weak 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