Se Connecter/S’inscrire
Votre courriel a été envoyé.
Nineteen 33 Apartments 1933 Lee Rd 14 Unité Immeuble d’appartements 1 171 417 $ CAD (83 673 $ CAD/Unité) 9,71% Taux de capitalisation Cleveland, OH 44118



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- Immediate High Yield: Operates at a 9.71% Actual Cap Rate on a current NOI of $80,132, with 100% occupancy across its 13 rent-ready units.
- Many Capital Improvements Completed including New Roof, Boiler and 8 Units Cosmetically refreshed w/updated kitchens and baths
- Low Escrow Requirement: The mandatory Cleveland Heights Point of Sale Inspection is completed and valid through Feb. 2027, requiring $5,700 escrow
- Massive Pro-Forma Upside: Raising active units to a modest market rent of $1,050 elevates the pro-forma NOI to $96,549—a massive 11.70% Cap Rate
- Value-Add Potential: Finish the 14th unit (a studio suite requiring an estimated $30,000 rehab, buyer to verify) to capture additional rental income
Résumé de l'annonce
Green Bridge Real Estate is pleased to present the Nineteen 33 Apartments, located at 1933 Lee Road, Cleveland Heights, OH 44106. Offered for sale at $825,000 ($58,928 per unit), this 14-unit multifamily building represents a premier, turnkey addition to any commercial portfolio.
Constructed in 1935, this impressive 12,976 square foot, three-story, all-brick Victorian styled building sits on a 0.289-acre lot. The property features a unit mix of 12 expansive one-bedroom, one-bathroom suites (approximately 814 sq. ft. each) and 2 studio suites. The building is currently 100% occupied across its 13 rent-ready units, driving an exceptional 9.71% Actual Cap Rate on a current NOI of $80,132.
Investors can capitalize on clear, immediate upside. Bringing the 13 active units to a modest market rent of $1,050 elevates the pro-forma NOI to $96,549—a massive 11.70% Cap Rate at the asking price (factoring in an 8% management fee and real estate tax adjustment). Additional value can be unlocked by finishing the 14th unit (a studio suite requiring an estimated $30,000 rehab, please use your own estimates), which already has a city-approved zoning variance in place.
Extensive recent capital improvements ensure very little deferred maintenance and minimal management oversight:
• New Roof (2025)
• Cosmetically Refreshed Kitchens & Baths in 8/13 Units (2025)
• New Electrical Meters & Unit Wiring (2022)
• New Windows (2021)
• Updated Boiler Heating System
• New 75 Gal Hot Water Tanks (2026)
The asset includes a 14-space surface parking lot. Utilities are optimized with tenants paying their own electric, while the landlord covers heat, trash, water, and sewer. One set of Washer & Dryers provide additional income.
The City of Cleveland Heights Point of Sale Inspection has been completed and is valid thru Feb, 2027 requiring just a $5,700 escrow.
Unbeatable Location Advantage:
Situated directly across the street from the scenic acreage of Cain Park, residents enjoy a highly walkable neighborhood steps from vibrant local coffee shops, boutiques, and restaurants. The property is just minutes away from University Circle, Case Western Reserve University, University Hospitals, and the World Headquarters of the Cleveland Clinic, making it an incredibly high-demand location for both area professionals and students.
Constructed in 1935, this impressive 12,976 square foot, three-story, all-brick Victorian styled building sits on a 0.289-acre lot. The property features a unit mix of 12 expansive one-bedroom, one-bathroom suites (approximately 814 sq. ft. each) and 2 studio suites. The building is currently 100% occupied across its 13 rent-ready units, driving an exceptional 9.71% Actual Cap Rate on a current NOI of $80,132.
Investors can capitalize on clear, immediate upside. Bringing the 13 active units to a modest market rent of $1,050 elevates the pro-forma NOI to $96,549—a massive 11.70% Cap Rate at the asking price (factoring in an 8% management fee and real estate tax adjustment). Additional value can be unlocked by finishing the 14th unit (a studio suite requiring an estimated $30,000 rehab, please use your own estimates), which already has a city-approved zoning variance in place.
Extensive recent capital improvements ensure very little deferred maintenance and minimal management oversight:
• New Roof (2025)
• Cosmetically Refreshed Kitchens & Baths in 8/13 Units (2025)
• New Electrical Meters & Unit Wiring (2022)
• New Windows (2021)
• Updated Boiler Heating System
• New 75 Gal Hot Water Tanks (2026)
The asset includes a 14-space surface parking lot. Utilities are optimized with tenants paying their own electric, while the landlord covers heat, trash, water, and sewer. One set of Washer & Dryers provide additional income.
The City of Cleveland Heights Point of Sale Inspection has been completed and is valid thru Feb, 2027 requiring just a $5,700 escrow.
Unbeatable Location Advantage:
Situated directly across the street from the scenic acreage of Cain Park, residents enjoy a highly walkable neighborhood steps from vibrant local coffee shops, boutiques, and restaurants. The property is just minutes away from University Circle, Case Western Reserve University, University Hospitals, and the World Headquarters of the Cleveland Clinic, making it an incredibly high-demand location for both area professionals and students.
Bilan financier (Pro forma - 2026) Cliquez ici pour accéder à |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à l’inoccupation |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Dépenses d’exploitation |
-
|
-
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Pro forma - 2026) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
Faits sur la propriété
| Prix | 1 171 417 $ CAD | Classe d’immeuble | C |
| Prix par unité | 83 673 $ CAD | Taille du lot | 0,29 AC |
| Type de vente | Investissement | Taille du bâtiment | 12 976 pi² |
| Taux de capitalisation | 9,71% | Occupation moyenne | 100% |
| Nombre d’unités | 14 | Nombre d’étages | 3 |
| Type de propriété | Immeuble residentiel | Année de construction/rénovation | 1935/2022 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,16/1 000 pi² |
| Style d’appartement | De faible hauteur | ||
| Zonage | S2 | ||
| Prix | 1 171 417 $ CAD |
| Prix par unité | 83 673 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 9,71% |
| Nombre d’unités | 14 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,29 AC |
| Taille du bâtiment | 12 976 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 3 |
| Année de construction/rénovation | 1935/2022 |
| Ratio de stationnement | 1,16/1 000 pi² |
| Zonage | S2 |
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 1+1 | 12 | 1 345 $ CAD | 816 |
| Studios | 2 | 1 200 $ CAD | 438 - 583 |
1 1
Moyennement accessible à pied
70/100
Moyennement adapté aux voitures
60/100
Transports en commun limités
30/100
Moyennement accessible en vélo
60/100
Impôts fonciers
| Numéro de lot | 687-01-024 | Évaluation des bâtiments | 212 254 $ CAD (2025) |
| Évaluation du terrain | 25 047 $ CAD (2025) | Évaluation totale | 237 301 $ CAD (2025) |
Impôts fonciers
Numéro de lot
687-01-024
Évaluation du terrain
25 047 $ CAD (2025)
Évaluation des bâtiments
212 254 $ CAD (2025)
Évaluation totale
237 301 $ CAD (2025)
1 de 10
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
Nineteen 33 Apartments | 1933 Lee Rd
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
