Rental Property Investment Analysis
Investment metrics for 8214 Russell Ln, Cleveland, OH 44144
zillow
Manufactured Home, Single Family Residence
📍 8214 Russell Ln, Cleveland, OH 44144
$19,000
🛏 2 bed
🚿 1 bath
📐 840 sqft
0
/ 100
Deal Score
F
High Risk Investment
Grade F · 0/100
Monthly Cash Flow
$-512
After all expenses
Cap Rate
-26.13%
Below 6% threshold
Monthly Rent
$124/mo
Estimated
Total Expenses
$636/mo
All-in monthly
Cash-on-Cash
-140.67%
Low return
Annual Cash Flow
$-6,147
Per year
Break-Even Analysis
Break-Even Rent
$636 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Efficient access to major regional transit arteries facilitates direct commutes to the downtown employment and entertainment hubs.
- ▸The area features a dense grid of residential housing stock that appeals to tenants seeking suburban affordability profiles.
- ▸Proximity to regional shopping centers and arterial thoroughfares ensures high convenience for renters prioritizing functional urban connectivity.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (0/100) with a negative cash flow of $-512/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Manufactured Home, Single Family Residence at 8214 Russell Ln, Cleveland, OH 44144 is listed at $19,000 with 2 bed / 1 bath and 840 sq ft.
The estimated monthly rent is $124, generating a negative monthly cash flow of $-512 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is -26.13% and the cash-on-cash return is -140.67%. This deal received a score of 0/100 (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