OFF_MARKETRisky Deal4 days on market
3492 Glen Allen Dr
3492 Glen Allen Dr, Cleveland Heights, OH 44121, Cleveland Heights, OH 44121
3492 Glen Allen Dr, Cleveland Heights, OH 44121
Loc: Cleveland Heights, OH
Days Listed
4
Tax Assessed
$330k
Zestimate®
$345k
Market Rate
Lot Size
0.95 acres
Type
single family
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
5.56%
Total ROI
79.6%
Cash Flow
$-195/mo
DSCR
0.89
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $349,000Rent Basis: Modeled Estimate ($2,792/mo)State Tax Benchmark: 1.57% (OH)Hazard Reserve: $102/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.56%
NOI: $19,393/yr
Cash-on-Cash Yield
-2.9%
On $80,270 invested
DSCR Ratio
0.89x
Negative debt coverage
5-Yr Leveraged ROI
+79.6%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.57% of basis)-$432/mo
Homeowner / Hazard Insurance-$102/mo
Vacancy Reserve (5% of rent)-$140/mo
Repairs & Maintenance (10% of rent)-$279/mo
Property Management (8% of rent)-$223/mo
Total Pure Operating Expenses-$1,176/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,792/mo
Less: Operating Expenses-$1,176/mo
Net Operating Income (NOI)+$1,616/mo
Less: Debt Service (30yr @ 6.75%)-$1,811/mo
Net Cash Flow
$-195/mo
$-2,338/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Cleveland Heights.