Log In/Sign Up
Your email has been sent.
3182 W 25th St 7 Unit Apartment Building $1,500,000 ($214,286/Unit) 7.09% Cap Rate Cleveland, OH 44109
Executive Summary
Cushman & Wakefield | CRESCO Real Estate is pleased to present the opportunity to acquire a fully stabilized, mixed-use investment property located at 3182 West 25th Street in Cleveland, Ohio. The property consists of seven (7) residential apartment units and two (2) street-level commercial suites, providing investors with a diversified income stream in one of Cleveland’s most active and rapidly evolving neighborhoods. The asset has undergone an extensive renovation, with ownership completing a comprehensive improvement program that upgraded virtually every major building component while preserving the property’s historic masonry structure. As a result, investors can acquire a turnkey asset with minimal near-term capital expenditure requirements. The commercial component is supported by long-term leases with contractual annual rent escalations, creating predictable income growth while complementing the stability of the residential units. Additionally, the property’s flexible residential leasing structure provides opportunities to capture future rental upside as units turn over and market rents continue to strengthen. Combining a highly visible location, diversified tenancy, significant capital improvements, and long-term income stability, 3182 West 25th Street represents an attractive opportunity to acquire a well-maintained mixed-use asset positioned for both dependable cash flow and future appreciation.
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 |
-
|
-
|
| Operating Expenses |
-
|
-
|
| 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 | - |
| 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 | $1,500,000 | Apartment Style | Low-Rise |
| Price Per Unit | $214,286 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.17 AC |
| Cap Rate | 7.09% | Building Size | 8,778 SF |
| No. Units | 7 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1920/2004 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | GR - General Retail | ||
| Price | $1,500,000 |
| Price Per Unit | $214,286 |
| Sale Type | Investment |
| Cap Rate | 7.09% |
| No. Units | 7 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.17 AC |
| Building Size | 8,778 SF |
| No. Stories | 2 |
| Year Built/Renovated | 1920/2004 |
| Opportunity Zone |
Yes |
| Zoning | GR - General Retail |
1 1
Moderately walkable
60/100
Exceptionally drivable
100/100
Some public transit
50/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 007-33-051 | Improvements Assessment | $142,205 |
| Land Assessment | $10,255 | Total Assessment | $152,460 |
Property Taxes
Parcel Number
007-33-051
Land Assessment
$10,255
Improvements Assessment
$142,205
Total Assessment
$152,460
1 of 38
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
