Rental Property Investment Analysis
Investment metrics for 7728 Elton Ave, Cleveland, OH 44102
zillow
Single Family Residence
📍 7728 Elton Ave, Cleveland, OH 44102
$147,400
🛏 3 bed
🚿 2 bath
📐 1,432 sqft
19
/ 100
Deal Score
F
High Risk Investment
Grade F · 19/100
Monthly Cash Flow
$-123
After all expenses
Cap Rate
5.23%
Below 6% threshold
Monthly Rent
$1,032/mo
Estimated
Total Expenses
$1,155/mo
All-in monthly
Cash-on-Cash
-4.34%
Low return
Annual Cash Flow
$-1,471
Per year
Break-Even Analysis
Break-Even Rent
$1,155 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Dense, walkable streetscapes featuring historical residential architecture appeal to young professionals and stabilize long-term rental demand.
- ▸Proximity to major lakefront recreational zones provides desirable green space access that bolsters neighborhood desirability for diverse demographics.
- ▸Efficient access to major interstate arteries ensures convenient commutes for tenants working in the nearby regional employment hubs.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (19/100) with a negative cash flow of $-123/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 7728 Elton Ave, Cleveland, OH 44102 is listed at $147,400 with 3 bed / 2 bath and 1,432 sq ft.
The estimated monthly rent is $1,032, generating a negative monthly cash flow of $-123 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 5.23% and the cash-on-cash return is -4.34%. This deal received a score of 19/100 (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