Log In/Sign Up
Your email has been sent.
THE CERMAK BUILDING 3501 E 93rd St 13 Unit Apartment Building $874,900 ($67,300/Unit) 8.33% Cap Rate Cleveland, OH 44105



INVESTMENT HIGHLIGHTS
- Recently Renovated, Brand New Suites with Excellent Unit Mix of 1’s, 2’s and 3’s
- Stable Turn-Key Investment with no deferred maintenance and needing very little management
- Individual Parking Garages could generate additional income
- 10.62% Projected Cap w/ 10% Management and Real Estate Tax Adjustment
- Submetered Gas and Electric Utilities
EXECUTIVE SUMMARY
Green Bridge Real Estate is pleased to present the Recently Renovated, 13 Unit Historic Cermak Building located at 3501-3507 East 93rd in Cleveland’s Union Miles Park Neighborhood, Cleveland, OH 44105 offered For Sale: $874,900 ($67,300 per unit). The Cermak Building consists of Four (4) 1 Bedroom, 1 Bathroom, 1,000 +/- Sq.Ft. Units; Four (4) 2 Bedroom, 1 Bathroom, 1,000 +/- Sq.Ft. Units; Two (2) 3 Bedroom, 1.5 Bathroom, 1,160 +/- Sq.Ft. Units and Three (3) Commercial / Retail Suites on .504 Acres. The three story, all brick, approx. 21,911 Sq.Ft. Mixed Use property was built in 1909, and designed by local architect James Love Cameron for Fred J. Cermak, a local pharmacist at the time. The building served as the center of the emerging Czech-Slovak-Polish community centered at the intersection of E. 93rd Street and Union Avenue. It was added to the National Register of Historic Places on October 18, 1984. Currently 76% Occupied (10/13). Recently fully renovated from stud condition with New framing; New Sub-Flooring; New Kitchens, New Bathrooms, New Flooring; New Roof, & Security System with entrance cameras. New Forced Air Furnace Units installed in each suite. Newer Double Pane Vinyl Windows, Updated Lighting and Electric new panels and meters. All units have front and rear private entrances and rear decks were updated.
Tenant Paid Utilities, Electric (Lights and Plugs), and Gas (Heat & Hot Water) are subdivided and metered. However, for four of the current Tenants, Landlord pays all utilities associated with these units in exchange for high-end rents. Outstanding Turn-Key Investment with little to no deferred maintenance and needing very little management. The Cermak Building is meticulously Managed by a Third Party for ownership. There is a total of 2 sets of Landlord Owned Washer and Dryers that provide additional income. The newly fenced, lit and secure, adjacent parking area provides 10 covered parking garages. Can transfer with a live-in, onsite manager for easy maintenance and transition. Projected Net Operating Income at 100% Occupancy at market rents w/10% Management Fee and Real Estate Tax Adjustment is $92,880 or a 10.62% Cap at the Asking Price of $874,900. Current Cap Rate based on today’s actual income and expenses is 8.33%. The area has seen a huge upswing in development and increased rents throughout the area as supply for higher-end units has not been able to keep up with demand. Conversely, if the new ownership desires to increase gross revenues, the opportunity to accept “guaranteed” rent payments provided by Federal and State Funding for assistance to low-income individuals (Section 8 Voucher) exists. The potential exists to operate this complex as a “market” (no subsidy) property or to accept Housing Vouchers (Section 8) or a combination of both. Currently, 2 units are subsidized by the Section 8 program.
LOCATION
The Cermak Building is located in the Union Miles Park neighborhood in the Southeast corner of the City of Cleveland, Cuyahoga County, Ohio. The property benefits from being five miles southeast of the Cleveland Central Business District. The area has direct access to the interstate freeway system via the newly finished Opportunity Corridor to Route 2, I-90, I-490, I-71 & I-77. Public transportation is also readily available within the neighborhood with a bus stop located in front of the property.
Tenant Paid Utilities, Electric (Lights and Plugs), and Gas (Heat & Hot Water) are subdivided and metered. However, for four of the current Tenants, Landlord pays all utilities associated with these units in exchange for high-end rents. Outstanding Turn-Key Investment with little to no deferred maintenance and needing very little management. The Cermak Building is meticulously Managed by a Third Party for ownership. There is a total of 2 sets of Landlord Owned Washer and Dryers that provide additional income. The newly fenced, lit and secure, adjacent parking area provides 10 covered parking garages. Can transfer with a live-in, onsite manager for easy maintenance and transition. Projected Net Operating Income at 100% Occupancy at market rents w/10% Management Fee and Real Estate Tax Adjustment is $92,880 or a 10.62% Cap at the Asking Price of $874,900. Current Cap Rate based on today’s actual income and expenses is 8.33%. The area has seen a huge upswing in development and increased rents throughout the area as supply for higher-end units has not been able to keep up with demand. Conversely, if the new ownership desires to increase gross revenues, the opportunity to accept “guaranteed” rent payments provided by Federal and State Funding for assistance to low-income individuals (Section 8 Voucher) exists. The potential exists to operate this complex as a “market” (no subsidy) property or to accept Housing Vouchers (Section 8) or a combination of both. Currently, 2 units are subsidized by the Section 8 program.
LOCATION
The Cermak Building is located in the Union Miles Park neighborhood in the Southeast corner of the City of Cleveland, Cuyahoga County, Ohio. The property benefits from being five miles southeast of the Cleveland Central Business District. The area has direct access to the interstate freeway system via the newly finished Opportunity Corridor to Route 2, I-90, I-490, I-71 & I-77. Public transportation is also readily available within the neighborhood with a bus stop located in front of the property.
FINANCIAL SUMMARY (PRO FORMA - 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 (PRO FORMA - 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 | $874,900 | Building Class | C |
| Price Per Unit | $67,300 | Lot Size | 0.50 AC |
| Sale Type | Investment | Building Size | 21,911 SF |
| Cap Rate | 8.33% | Average Occupancy | 76% |
| No. Units | 13 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1915/2024 |
| Property Subtype | Apartment | Parking Ratio | 0.73/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | GR | ||
| Price | $874,900 |
| Price Per Unit | $67,300 |
| Sale Type | Investment |
| Cap Rate | 8.33% |
| No. Units | 13 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.50 AC |
| Building Size | 21,911 SF |
| Average Occupancy | 76% |
| No. Stories | 3 |
| Year Built/Renovated | 1915/2024 |
| Parking Ratio | 0.73/1,000 SF |
| Zoning | GR |
AMENITIES
UNIT AMENITIES
- Cable Ready
- Heating
SITE AMENITIES
- Fenced Lot
- Laundry Facilities
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+1.5 | 2 | $1,720 | 1,160 |
| 2+1 | 4 | $962.00 | 1,160 |
| 1+1 | 4 | $997.50 | 1,000 |
PROPERTY TAXES
| Parcel Number | 135-01-001 | Total Assessment | $38,325 (2024) |
| Land Assessment | $11,515 (2024) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $26,810 (2024) | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
135-01-001
Land Assessment
$11,515 (2024)
Improvements Assessment
$26,810 (2024)
Total Assessment
$38,325 (2024)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 18
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
THE CERMAK BUILDING | 3501 E 93rd 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.

