Share This Listing

Message

961 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

  • Desirable Unit Mix All 1-bedroom units, appealing to a broad and consistent renter demographic.
  • Durable Brick Construction Built in 1923, featuring long-lasting brick exterior and classic structure with lower long-term maintenance needs.
  • Heavy daytime foot traffic, close to public transportation, close to shopping

Executive Summary

The property is being offered at a 6.5% cap rate on in-place income, providing investors with immediate cash flow and the opportunity to achieve higher returns through continued rent growth toward market levels.
Value-Add Opportunity: Immediate upside from increasing rents toward the $131,340 potential income level.
Stable Asset Class: All 1-bedroom units cater to a consistent renter demographic.
Proven Cash Flow: Strong in-place NOI of $55,772.
The rent roll was utilized to determine the property's valuation. Additionally, approximately 60% of the leases are structured as one-year terms, while the remaining 40% are month-to-month. One Section 8 tenant. The average monthly rent is $842.50.
The property taxes are $19,033 per year, down from $25,284, effective April 2026.
The washer and dryer are owned by the seller and will remain with the property. Some owner financing available.
Solid Construction: A brick building (built in 1923) offers long-term durability and lower maintenance costs. All units feature private balconies.
Operational Efficiency: The central heating system simplifies management and expense control.
Urban Rental Appeal: Street parking and compact unit mix support strong tenant demand.

Financial Summary (Actual - 2025) Click Here to Access

Annual Annual Per SF
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
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 - 2025) Click Here to Access

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

Property Facts

Price $850,000
Price Per Unit $77,273
Sale Type Investment
Cap Rate 6.56%
Gross Rent Multiplier 7.66
No. Units 11
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.14 AC
Building Size 9,213 SF
Average Occupancy 100%
No. Stories 3
Year Built 1923
Zoning C1 - Commercial

Amenities

Unit Amenities

  • Air Conditioning
  • Kitchen
  • Refrigerator
  • Oven
  • Range
  • Tub/Shower

Site Amenities

  • 24 Hour Access
  • Laundry Facilities
  • Public Transportation
  • Smoke Detector

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 11 $840.00 -
Moderately walkable
70/100
Exceptionally drivable
100/100
Limited public transit
30/100
Moderately bikeable
60/100

Property Taxes

Property Taxes

Parcel Number
313-21-023
Land Assessment
$13,160
Improvements Assessment
$242,270
Total Assessment
$255,430
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
  • Listing ID: 39819307

  • Date on Market: 3/18/2026

  • Last Updated:

  • Address: 16812 Madison Ave, Lakewood, OH 44107

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") }}