Log In/Sign Up
Your email has been sent.
The Adriana Townhomes 7413 Decker Ave 5 Unit Apartment Building $702,093 CAD ($140,419 CAD/Unit) 11.78% Cap Rate Cleveland, OH 44103



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.
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
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 |
1 1
Moderately walkable
70/100
Moderately drivable
60/100
Limited public transit
30/100
Fairly bikeable
50/100
Property Taxes
| Parcel Numbers | Total Assessment | $43,179 CAD (2025) | |
| Land Assessment | $12,954 CAD (2025) | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $30,226 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Numbers
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
1 of 12
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
The Adriana Townhomes | 7413 Decker Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
