East 125th Apartments | 1117 E 125th St
This feature is unavailable at the moment.
We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.
Please check back in a few minutes. We apologize for the inconvenience.
- LoopNet Team
thank you
Your email has been sent!
East 125th Apartments 1117 E 125th St
24 Unit Apartment Building $1,125,000 ($46,875/Unit) 9.46% Cap Rate East Cleveland, OH 44112
Investment Highlights
- 24 Units / Currently 91% occupied (22/24)
- 9.46% Cap Rate based on projected NOI at 90% Occupancy at Market Rents
- Excellent Location, Bus Stops in Walking distance
- The property has been converted to Condos (all units deeded separately) for ease of individual unit sales.
- “Guaranteed” Rent, Stable & Reliable Tenant Base with Tremendous Upside
- Owner directs Immediate Sale of Portfolio to fund other Business opportunities!
Executive Summary
Green Bridge Real Estate is pleased to present the 24 Unit East 125th Apartments located at 1117 East 125th Street, East Cleveland, Ohio 44112. Offered for Sale: $1,125,000 ($46,875 per unit). This approx. 24,000 Sq.Ft. All-Brick, 1924 build, 3-Story Building on 0.67 acres, consists of 3 styles of One Bedroom, One Bath units approx. 922 Sq.Ft., 639 Sq.Ft. and 617 Sq.Ft. each. The East 125th Apartments are currently 91% Occupied (22/24). Out of State Owner directs immediate sale of Cleveland area buildings to fund other investments. Recent capital improvements include new roof replacement complete in 2024 and FirstEnergy is installing new poles and transformer to change the electric service from Cleveland Public Power To FirstEnergy. 100% of the units have been recently updated, 90% have received fresh paint, appliance replacement, toilet replacement and general maintenance, new front balconies (2018) and new Vinyl Replacement windows (2018). 55% of the gross income is from Subsidy based tenants which provides a stable, consistent tenant base with “guaranteed” rent payments. Currently managed by an on-site manager/property custodian for a discount in rent (could continue). Each side of the building’s basement has Laundry area with Washer/Dryer hookups which could provide additional income. 24 Surface space Parking lot. Dishwashers provided in every unit. Tenant paid Electric Furnace heat, Landlord paid Trash, Water & Sewer. The Projected Net Annual Operating Income at 90% Occupancy at Market Rents (w/Real Estate Tax Adjustment and 8% Management Fee) is $106,459 or an 9.46% Capitalization rate at the asking price of $1,125,000 ($46,875 per unit). The property has been converted to Condos (all units deeded separately) for ease of individual unit sales. Opportunity to significantly increase income by leasing more units in conjunction with the Subsidy Voucher Program and providing Laundry areas. The East 125th Apartments can be included with an additional nearby 23 unit building at a bulk portfolio price of $2m ($42,553 per unit). This is a Fantastic Opportunity to purchase a Value Add play in a Class C Neighborhood with huge upside for a bargain price!
LOCATION
The East 125th Apartments are in the Forest Hills neighborhood adjacent to Forest Hills Park and Pattison Park, former home of the Rockefeller estate. This neighborhood borders East Cleveland and Cleveland. With easy access to I-90 to the North and Mayfield Road to the South, the apartments are only 1 mile from Little Italy, Case Western Reserve University and the Cleveland Clinic’s World Headquarters, 5.5 miles from Downtown Cleveland and 3 miles from the Coventry Shopping district, one of the strongest rental markets in Northeast Ohio. RTA Public transportation is also readily available within the neighborhood with numerous bus stops within walking distance. The property benefits from its proximity to Shopping and amenities.
LOCATION
The East 125th Apartments are in the Forest Hills neighborhood adjacent to Forest Hills Park and Pattison Park, former home of the Rockefeller estate. This neighborhood borders East Cleveland and Cleveland. With easy access to I-90 to the North and Mayfield Road to the South, the apartments are only 1 mile from Little Italy, Case Western Reserve University and the Cleveland Clinic’s World Headquarters, 5.5 miles from Downtown Cleveland and 3 miles from the Coventry Shopping district, one of the strongest rental markets in Northeast Ohio. RTA Public transportation is also readily available within the neighborhood with numerous bus stops within walking distance. The property benefits from its proximity to Shopping and amenities.
Financial Summary (Pro forma - 2024) 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 - 2024) 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 | $1,125,000 | Apartment Style | Low Rise |
Price Per Unit | $46,875 | Building Class | C |
Sale Type | Investment | Lot Size | 0.67 AC |
Cap Rate | 9.46% | Building Size | 24,000 SF |
Sale Conditions | Bulk/Portfolio Sale | Average Occupancy | 92% |
No. Units | 24 | No. Stories | 3 |
Property Type | Multifamily | Year Built/Renovated | 1924/2008 |
Property Subtype | Apartment | Parking Ratio | 1/1,000 SF |
Price | $1,125,000 |
Price Per Unit | $46,875 |
Sale Type | Investment |
Cap Rate | 9.46% |
Sale Conditions | Bulk/Portfolio Sale |
No. Units | 24 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low Rise |
Building Class | C |
Lot Size | 0.67 AC |
Building Size | 24,000 SF |
Average Occupancy | 92% |
No. Stories | 3 |
Year Built/Renovated | 1924/2008 |
Parking Ratio | 1/1,000 SF |
Unit Amenities
- Air Conditioning
- Dishwasher
- Heating
- Kitchen
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Wheelchair Accessible (Rooms)
Site Amenities
- Laundry Facilities
Unit Mix Information
Description | No. Units | Avg. Rent/Mo | SF |
---|---|---|---|
1+1 | 24 | $712.50 | 617 - 922 |
1 of 1
1 of 14
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
East 125th Apartments | 1117 E 125th 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.