A+100
Cleveland, OH 44120
3597 E 154Th St
$85,500
$85,500
A+100
6d
$543/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
3597 E 154Th St
Cleveland, OH 44120
4 bd · 2 ba · 2,190 sqft
Est. rent $1,570/mo · HUD 2025 SAFMR · ZIP 44120
$85,500
A+100
6d
$543/mo
3597 E 154Th St
Cleveland, OH 44120
4 bd · 2 ba · 2,190 sqft
Est. rent $1,570/mo · HUD 2025 SAFMR · ZIP 44120
Refreshed Jul 6, 2026
Deal verdict
6d on marketA+100
Cashflow/mo
$543/moCash-flowing
List price
$85,500
6d on market
Cap rate
13.7%
Cash-on-cash
27.2%
DSCR
2.25x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,570
Property tax-$101
From listing data
Net monthly cashflow$543
Annual cashflow
$6,519
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
$530,520
Appreciation
$122,031
Total return
2726%
Annualized IRR
11.8%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $19k | $12k | $7.0k | $88k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.