Log In/Sign Up
Your email has been sent.
16812 Madison Ave 11 Unit Apartment Building $850,000 ($77,273/Unit) 6.56% Cap Rate Lakewood, OH 44107



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.
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 | Apartment Style | Low-Rise |
| Price Per Unit | $77,273 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.14 AC |
| Cap Rate | 6.56% | Building Size | 9,213 SF |
| Gross Rent Multiplier | 7.66 | Average Occupancy | 100% |
| No. Units | 11 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 1923 |
| Property Subtype | Apartment | ||
| Zoning | C1 - Commercial | ||
| 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 | - |
1 1
Moderately walkable
70/100
Exceptionally drivable
100/100
Limited public transit
30/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 313-21-023 | Total Assessment | $255,430 |
| Land Assessment | $13,160 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $242,270 | Tax Year | 2025 |
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
1 of 13
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
16812 Madison 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.
