Log In/Sign Up
Your email has been sent.
The Gordon Square Six Apt. Complex 1327 W 67th St 6 Unit Apartment Building $599,000 ($99,833/Unit) 7.57% Cap Rate Cleveland, OH 44102



Investment Highlights
- 85% Occupied offering immediate, stable cash flow
- Tenant paid Gas and Electric, Landlord pays only Water and Sewer
- Opportunity to Increase Revenues with Rental Rate Increase
- Recently renovated, Newer Roof (2 years) on Front Building
- 5.96% Current Cap Rate or $99,833 per unit
Executive Summary
Green Bridge Real Estate is pleased to offer the Gordon Square Six Apartment Complex located in the heart of Cleveland’s trendiest, A-Class, Westside, Detroit-Shoreway/Gordon Square neighborhood. Located at 1327 West 67th Street, Cleveland, Ohio 44102, the property consists of an approx. 3,358 sq.ft. Four Unit Front Building and an approx. 1,144 Sq.ft. Two Unit Rear Building both built in 1900 and renovated in 2025 on an approx. .09 acre parcel.
The Four Unit Front Building consists of 3 Two Bedroom, One Bath Units and 1 Studio. The Two Unit Rear Building consists of 2 Two Bedroom, One Bathroom Units. Ideal Stabilized Apartment Complex with very low management and maintenance. Each of the units feature a furnished kitchen, and an individually controlled forced air furnace, and Central A/C. Recent Improvements include Newer Roof on the Front Building and all units received a cosmetic refresh. Owner pays only water & sewer. Tenant paid gas (heat) and electric. Currently 85% Occupied (5 of 6) with Under Market leases, offering revenue growth potential by increasing current Rents to Market Rates. Opportunity to monetize the laundry area by converting currently free machines to coin-operated machines. The Current Net Annual Operating Income is $35,675 or a 5.96% Capitalization rate at the asking price of $599,000 ($99,833 per unit).
Location, Location, Location! Positioned perfectly in one of Cleveland’s premier neighborhoods which has benefitted from the recent culinary and retail explosion. The tenants benefit from the buildings location near numerous retail and restaurant locations, access to Interstate 90, public transit lines and Edgewater Beach. Capitalize on the soaring rental rates of the Detroit-Shoreway area and continue to enjoy the area’s rapid appreciation with this Turn-Key asset!
The Four Unit Front Building consists of 3 Two Bedroom, One Bath Units and 1 Studio. The Two Unit Rear Building consists of 2 Two Bedroom, One Bathroom Units. Ideal Stabilized Apartment Complex with very low management and maintenance. Each of the units feature a furnished kitchen, and an individually controlled forced air furnace, and Central A/C. Recent Improvements include Newer Roof on the Front Building and all units received a cosmetic refresh. Owner pays only water & sewer. Tenant paid gas (heat) and electric. Currently 85% Occupied (5 of 6) with Under Market leases, offering revenue growth potential by increasing current Rents to Market Rates. Opportunity to monetize the laundry area by converting currently free machines to coin-operated machines. The Current Net Annual Operating Income is $35,675 or a 5.96% Capitalization rate at the asking price of $599,000 ($99,833 per unit).
Location, Location, Location! Positioned perfectly in one of Cleveland’s premier neighborhoods which has benefitted from the recent culinary and retail explosion. The tenants benefit from the buildings location near numerous retail and restaurant locations, access to Interstate 90, public transit lines and Edgewater Beach. Capitalize on the soaring rental rates of the Detroit-Shoreway area and continue to enjoy the area’s rapid appreciation with this Turn-Key asset!
Financial Summary (Pro Forma - 2026) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $599,000 | Apartment Style | Low-Rise |
| Price Per Unit | $99,833 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.09 AC |
| Cap Rate | 7.57% | Building Size | 5,015 SF |
| No. Units | 6 | Average Occupancy | 85% |
| Property Type | Multifamily | No. Stories | 2 |
| Property Subtype | Apartment | Year Built/Renovated | 1900/2025 |
| Zoning | 2F - 4090 - 4- 6 UNIT APARTMENTS | ||
| Price | $599,000 |
| Price Per Unit | $99,833 |
| Sale Type | Investment |
| Cap Rate | 7.57% |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.09 AC |
| Building Size | 5,015 SF |
| Average Occupancy | 85% |
| No. Stories | 2 |
| Year Built/Renovated | 1900/2025 |
| Zoning | 2F - 4090 - 4- 6 UNIT APARTMENTS |
Amenities
Unit Amenities
- Air Conditioning
- Heating
- Refrigerator
- Oven
- Range
Site Amenities
- 24 Hour Access
- Controlled Access
- Laundry Facilities
- Tenant Controlled HVAC
- Gas Range
- Walk-Up
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 1 | $887.50 | 550 |
| 2+1 | 5 | $1,120 | 575 - 750 |
1 1
Moderately walkable
60/100
Very drivable
80/100
Some public transit
40/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 002-09-095 | Improvements Assessment | $119,210 (2025) |
| Land Assessment | $6,755 (2025) | Total Assessment | $125,965 (2025) |
Property Taxes
Parcel Number
002-09-095
Land Assessment
$6,755 (2025)
Improvements Assessment
$119,210 (2025)
Total Assessment
$125,965 (2025)
1 of 32
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
The Gordon Square Six Apt. Complex | 1327 W 67th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
