Log In/Sign Up
Your email has been sent.
Nineteen 33 Apartments 1933 Lee Rd 14 Unit Apartment Building $825,000 ($58,929/Unit) 9.71% Cap Rate Cleveland, OH 44118



Investment Highlights
- 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
Executive Summary
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.
Financial Summary (Pro Forma - 2026) 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 |
-
|
-
|
| 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 | $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 | - |
| 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 | $825,000 | Building Class | C |
| Price Per Unit | $58,929 | Lot Size | 0.29 AC |
| Sale Type | Investment | Building Size | 12,976 SF |
| Cap Rate | 9.71% | Average Occupancy | 100% |
| No. Units | 14 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1935/2022 |
| Property Subtype | Apartment | Parking Ratio | 1.16/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | S2 | ||
| Price | $825,000 |
| Price Per Unit | $58,929 |
| Sale Type | Investment |
| Cap Rate | 9.71% |
| No. Units | 14 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.29 AC |
| Building Size | 12,976 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built/Renovated | 1935/2022 |
| Parking Ratio | 1.16/1,000 SF |
| Zoning | S2 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 12 | $947.50 | 816 |
| Studios | 2 | $845.00 | 438 - 583 |
1 1
Moderately walkable
70/100
Moderately drivable
60/100
Limited public transit
30/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 687-01-024 | Improvements Assessment | $149,485 (2025) |
| Land Assessment | $17,640 (2025) | Total Assessment | $167,125 (2025) |
Property Taxes
Parcel Number
687-01-024
Land Assessment
$17,640 (2025)
Improvements Assessment
$149,485 (2025)
Total Assessment
$167,125 (2025)
1 of 10
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
Nineteen 33 Apartments | 1933 Lee Rd
