A+94
Cleveland, OH 44110
1257 E 170Th St
$45,000
$45,000
A+94
69d
$629/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
1257 E 170Th St
Cleveland, OH 44110
3 bd · 1 ba · 1,100 sqft
Est. rent $1,310/mo · HUD 2025 SAFMR · ZIP 44110
$45,000
A+94
69d
$629/mo
1257 E 170Th St
Cleveland, OH 44110
3 bd · 1 ba · 1,100 sqft
Est. rent $1,310/mo · HUD 2025 SAFMR · ZIP 44110
Refreshed Jul 6, 2026
Deal verdict
69d on marketA+94
Cashflow/mo
$629/moCash-flowing
List price
$45,000
69d on market
Cap rate
22.9%
Cash-on-cash
59.9%
DSCR
3.75x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,310
Property tax-$53
From listing data
Net monthly cashflow$629
Annual cashflow
$7,552
30-yr trend
Assumes 25% down · 7.20% APR · 30-yr fixed. Open the calculator to change assumptions.
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
30-year projection
FRED-driven
Total cashflow
$513,591
Appreciation
$64,227
Total return
4586%
Annualized IRR
13.7%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $16k | $11k | $8.0k | $46k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.