Rental Property Investment Analysis
Investment metrics for 813 Broadway St #101, Cincinnati, OH 45202
zillow
Condominium
📍 813 Broadway St #101, Cincinnati, OH 45202
$450,000
🛏 2 bed
🚿 2 bath
📐 1,486 sqft
10
/ 100
Deal Score
F
High Risk Investment
Grade F · 10/100
Monthly Cash Flow
$-731
After all expenses
Cap Rate
4.28%
Below 6% threshold
Monthly Rent
$2,925/mo
Estimated
Total Expenses
$3,656/mo
All-in monthly
Cash-on-Cash
-8.47%
Low return
Annual Cash Flow
$-8,768
Per year
Break-Even Analysis
Break-Even Rent
$3,656 / mo
Minimum monthly rent needed to cover all estimated expenses
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (10/100) with a negative cash flow of $-731/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Condominium at 813 Broadway St #101, Cincinnati, OH 45202 is listed at $450,000 with 2 bed / 2 bath and 1,486 sq ft.
The estimated monthly rent is $2,925, generating a negative monthly cash flow of $-731 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 4.28% and the cash-on-cash return is -8.47%. This deal received a score of 10/100 (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