A+94
Cleveland, OH 44105
3658 E 55Th St
$75,000
$75,000
A+94
55d
$479/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
3658 E 55Th St
Cleveland, OH 44105
4 bd · 2 ba · 1,399 sqft
Est. rent $1,380/mo · HUD 2025 SAFMR · ZIP 44105
$75,000
A+94
55d
$479/mo
3658 E 55Th St
Cleveland, OH 44105
4 bd · 2 ba · 1,399 sqft
Est. rent $1,380/mo · HUD 2025 SAFMR · ZIP 44105
Refreshed Jul 6, 2026
Deal verdict
55d on marketA+94
Cashflow/mo
$479/moCash-flowing
List price
$75,000
55d on market
Cap rate
13.8%
Cash-on-cash
27.4%
DSCR
2.25x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,380
Property tax-$88
From listing data
Net monthly cashflow$479
Annual cashflow
$5,743
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
$466,742
Appreciation
$107,045
Total return
2732%
Annualized IRR
11.8%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $17k | $11k | $6.2k | $77k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.