Share This Listing

Message

939 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Investment Highlights

  • 11.78% Cap Rate: Priced at $499,000 with a current Net Operating Income of $58,761 and instant equity from two Spring 2026 appraisals ($500k/$515k)
  • The property is 80% occupied, with 3 of the 4 active tenants backed by government-funded Section 8 vouchers for reliable monthly income.
  • Separate, tenant-paid gas and electric utilities; owner is only responsible for trash, water, and sewer services.
  • Fully renovated in 2025 to new-construction standards with all-new plumbing, electrical, HVAC, and interior finishes
  • Situated just 1.25 miles from the Cleveland Clinic Main Campus, 2 miles from University Circle, and 3 miles from Downtown.
  • Seller Financing Available: Flexible interim purchase terms offered with 50% down, 6.0% interest (6.0% APR), and a 12-month balloon payment.

Executive Summary

Green Bridge Real Estate is pleased to offer the Adriana Townhouses, a fully renovated and stabilized, five suite townhome style row building located at 7413-7421 Decker Avenue, Cleveland, Ohio 44103 Offered at $499,000, this property delivers an exceptional 11.78% Actual, Current, Capitalization Rate and a current Net Operating Income (NOI) of $58,761. Positioned below two Spring 2026 appraisals ($500,000 and $515,000), this asset provides immediate equity upon acquisition.
Built as a classic two-story row townhouse on a 0.57-acre parcel, the 6,650 sq. ft. building was built in 1910 and extensively renovated in 2025. This project replaced all electrical, plumbing, heating systems, interior fixtures, and finishes—essentially creating a brand-new building inside the original frame and shell.
The Adriana Townhouses consist of 5 Three Bedroom, One Bath 1,092 Sq.Ft. w/547 Sq.Ft. Basement area Units. Recently received 2 year Lead Safe Certificate. Ideal Stabilized Apartment Complex with very low management and maintenance. Each of the units feature new individually controlled forced air, gas fired furnaces and electric hot water heaters. Owner pays only trash, water & sewer. Tenant paid gas (heat) and electric. Currently 80% Occupied (4 of 5) with 3 of the 4 occupied units subsidized with “guaranteed” rent payments provided by Federal and State Funding for assistance to low income individuals under the Section 8 Voucher program. This arrangement provides a stable, consistent tenant base with “guaranteed” rent payments.
Interim, First position Seller Financing is available to qualified purchasers with 50% down, 6.0% Interest (6.0% APR), 20 year amortization, balloon payment due in 12 months, monthly principal and interest payments with an additional real estate tax escrow.
Perfectly positioned in the Hough neighborhood off Superior Avenue and Addison Road, 1.25 miles northwest of the Cleveland Clinic main campus, 2 miles from University Circle and 3 miles from Downtown Cleveland and offers the potential to operate as high-end housing for Cleveland Clinic employees or patients, possible condo conversion and/or a short term rental building such as AirBnB or equivalent.

Financial Summary (Actual - 2026) Click Here to Access

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $99,999 $9.99
Other Income - -
Vacancy Loss - -
Effective Gross Income $99,999 $9.99
Taxes $99,999 $9.99
Operating Expenses $99,999 $9.99
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

Financial Summary (Actual - 2026) Click Here to Access

Gross Rental Income (CAD)
Annual $99,999
Annual Per SF $9.99
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual -
Annual Per SF -
Effective Gross Income (CAD)
Annual $99,999
Annual Per SF $9.99
Taxes (CAD)
Annual $99,999
Annual Per SF $9.99
Operating Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Total Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Net Operating Income (CAD)
Annual $99,999
Annual Per SF $9.99

Property Facts

Price $702,093 CAD
Price Per Unit $140,419 CAD
Sale Type Investment
Cap Rate 11.78%
No. Units 5
Property Type Multifamily
Property Subtype
Apartment
  • Multifamily Apartments
Apartment Style Townhome
Building Class C
Lot Size 1.00 AC
Building Size 6,650 SF
Average Occupancy 80%
No. Stories 2
Year Built/Renovated 1910/2025
Parking Ratio 0.75/1,000 SF
Zoning 2F

Amenities

  • Smoke Detector

Unit Amenities

  • Cable Ready
  • Washer/Dryer Hookup
  • Kitchen
  • Refrigerator
  • Range
  • Tub/Shower
  • Basement
  • Vinyl Flooring

Site Amenities

  • Fenced Lot
  • Laundry Facilities
  • Tenant Controlled HVAC
  • Trash Pickup - Curbside
  • Public Transportation

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
3+1 5 $2,184 CAD 1,092
Moderately walkable
70/100
Moderately drivable
60/100
Limited public transit
30/100
Fairly bikeable
50/100

Property Taxes

Property Taxes

Parcel Numbers
Multiple
  • 106-04-060
  • 106-04-102
Land Assessment
$12,954 CAD (2025)
Improvements Assessment
$30,226 CAD (2025)
Total Assessment
$43,179 CAD (2025)
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2026
  • Listing ID: 41350489

  • Date on Market: 2026-07-18

  • Last Updated:

  • Address: 7413 Decker Ave, Cleveland, OH 44103

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}