A+100
Cleveland, OH 44120
11817 Forest Ave
$54,000
$54,000
A+100
6d
$683/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
11817 Forest Ave
Cleveland, OH 44120
3 bd · 1 ba · 2,362 sqft
Est. rent $1,470/mo · HUD 2025 SAFMR · ZIP 44120
$54,000
A+100
6d
$683/mo
11817 Forest Ave
Cleveland, OH 44120
3 bd · 1 ba · 2,362 sqft
Est. rent $1,470/mo · HUD 2025 SAFMR · ZIP 44120
Refreshed Jul 6, 2026
Deal verdict
6d on marketA+100
Cashflow/mo
$683/moCash-flowing
List price
$54,000
6d on market
Cap rate
21.3%
Cash-on-cash
54.2%
DSCR
3.48x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,470
Property tax-$63
From listing data
Net monthly cashflow$683
Annual cashflow
$8,194
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
$566,930
Appreciation
$77,072
Total return
4259%
Annualized IRR
13.4%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $18k | $12k | $8.7k | $56k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.