A+94
Cleveland, OH 44105
4144 E 120Th St
$39,900
$39,900
A+94
26d
$656/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
4144 E 120Th St
Cleveland, OH 44105
3 bd · 1 ba · 1,015 sqft
Est. rent $1,300/mo · HUD 2025 SAFMR · ZIP 44105
$39,900
A+94
26d
$656/mo
4144 E 120Th St
Cleveland, OH 44105
3 bd · 1 ba · 1,015 sqft
Est. rent $1,300/mo · HUD 2025 SAFMR · ZIP 44105
Refreshed Jul 6, 2026
Deal verdict
26d on marketA+94
Cashflow/mo
$656/moCash-flowing
List price
$39,900
26d on market
Cap rate
25.9%
Cash-on-cash
70.5%
DSCR
4.23x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,300
Property tax-$47
From listing data
Net monthly cashflow$656
Annual cashflow
$7,875
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
$522,457
Appreciation
$56,948
Total return
5186%
Annualized IRR
14.1%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $16k | $11k | $8.3k | $41k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.