www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
34221437
34221978

15951 Nelacrest Rd, East Cleveland, OH 44112 For Sale

JC
OH 201702330
Russell Commercial Advisory
Listed by Russell Commercial Advisory
$3,000,000
896 days on market
Updated 12 days ago

Nelacrest 60 Unit

Details
Property Type Multifamily
Sub Type Apartment Building, Garden Style (+1)
Square Footage 54,000
Net Rentable (SqFt) 54,000
Units 60
Cap Rate 6%
NOI $180,000
Occupancy 97%
Pro-Forma Cap Rate 14.3%
Pro-Forma NOI $429,000
Price per SqFt $56
Class C
Year Built 1963
Year Renovated 2024, 2025
Buildings 7
Stories 2
Acreage 4.550
Zoning MF
Parking Spaces 70 per unit
Investment Type Value Add
Occupancy Date 01/01/2024
Ownership Private Seller

Multifamily | 60 Units | $50,000/unit

Marketing description

NELACREST GARDEN APARTMENTS

60 UNIT GARDEN APARTMENT BUILDING

50 TWO BEDROOM APARTMENTS | 10 ONE BEDROOM APARTMENTS

Nelacrest Apartments is a 60-unit garden-style multifamily community located at 15951–15991 Nelacrest Road in East Cleveland, Ohio, offered at a highly competitive entry price of $3,000,000 ($50,000 per unit). The property consists of five buildings with a unit mix of 50 two-bedroom and 10 one-bedroom apartments, originally constructed in 1955 and significantly improved over past three years with approximately $750,000+ in capital expenditures, including renovations to interiors, roofs, common areas, and site improvements. Current rents range from approximately $625 to $750 for one-bedroom units and $725 to $1,150 for two-bedroom units, with renovated units consistently achieving higher rent levels, while several vacant units present immediate lease-up upside. The property is currently generating approximately $431,000 in annual income. On a stabilized basis, gross income is projected to reach approximately $580,000, supporting a pro forma cap rate approaching the 9.5% to 10% range. The asset last traded in July 2024 for $3.075 million, positioning the offering near basis with meaningful remaining upside through continued unit renovations, lease-up of vacancy, and rent optimization.

RCA | RUSSELL COMMERCIAL ADVISORY | RUSSELL REAL ESTATE SERVICES | DISCLAIMER: PHOTOGRAPHS IN MARKETING MATERIALS ENHANCED WITH RENDERING TECHNIQUES | NO WARRANTY OR REPRESENTATION, EXPRESS OR IMPLIED, IS MADE TO THE ACCURACY OR COMPLETENESS OF THE PHOTOGRAPHY. RENDERINGS OR INFORMATION PRESENTED OR CONTAINED HEREIN, AND SAME IS SUBMITTED SUBJECT TO ERRORS, OMISSIONS, CHANGE OF PRICE, RENTAL OR OTHER CONDITIONS, WITHDRAWAL WITHOUT NOTICE, AND TO ANY SPECIAL LISTING CONDITIONS IMPOSED BY THE PROPERTY OWNER(S). AS APPLICABLE, WE MAKE NO REPRESENTATION AS TO THE CONDITION OF THE PROPERTY (OR PROPERTIES) IN QUESTION. THE MARKETING INFORMATION AND/OR INFORMATION SUBMITTED HEREIN IS NOT GUARANTEED. ALTHOUGH OBTAINED FROM RELIABLE RESOURCES, IT IS SUBJECT TO ERRORS, OMISSIONS, PRIOR SALE AND WITHDRAWAL FROM THE MARKET WITHOUT NOTICE. BROKER HAS MADE NO INVESTIGATION AND MAKES NO REPRESENTATION OF THE PROPERTY. THE INFORMATION CONTAINED HEREIN IS SUBJECT TO INSPECTION AND VERIFICATION BY ALL PARTIES RELYING ON IT. NO LIABILITY FOR ITS INACCURACY, ERRORS OR OMISSIONS IS ASSUMED BY THE SELLER OR BROKER. ALL ACREAGE, SQUARE FOOTAGE, AND DIMENSIONS ARE APPROXIMATE. THIS OFFERING MAYBE WITHDRAWN, MODIFIED, OR CANCELED WITHOUT NOTICE AT ANY TIME. PROPERTY IS SUBJECT TO PRIOR SALE. THIS IS NOT A SOLICITATION OR OFFERING TO RESIDENTS OF ANY STATE OR JURISDICTION WHERE PROHIBITED BY LAW.

Investment highlights

60 UNIT GARDEN APARTMENT BUILDING

50 TWO BEDROOM APARTMENTS | 10 ONE BEDROOM APARTMENTS

IN PLACE NOI: $180,000+ | PROFORMA NOI: $470,000

CAPX IMPROVEMENTS (2023-2026): $750,000+

RCA | RUSSELL COMMERCIAL ADVISORY | RUSSELL REAL ESTATE SERVICES | DISCLAIMER: PHOTOGRAPHS IN MARKETING MATERIALS ENHANCED WITH RENDERING TECHNIQUES | NO WARRANTY OR REPRESENTATION, EXPRESS OR IMPLIED, IS MADE TO THE ACCURACY OR COMPLETENESS OF THE PHOTOGRAPHY. RENDERINGS OR INFORMATION PRESENTED OR CONTAINED HEREIN, AND SAME IS SUBMITTED SUBJECT TO ERRORS, OMISSIONS, CHANGE OF PRICE, RENTAL OR OTHER CONDITIONS, WITHDRAWAL WITHOUT NOTICE, AND TO ANY SPECIAL LISTING CONDITIONS IMPOSED BY THE PROPERTY OWNER(S). AS APPLICABLE, WE MAKE NO REPRESENTATION AS TO THE CONDITION OF THE PROPERTY (OR PROPERTIES) IN QUESTION. THE MARKETING INFORMATION AND/OR INFORMATION SUBMITTED HEREIN IS NOT GUARANTEED. ALTHOUGH OBTAINED FROM RELIABLE RESOURCES, IT IS SUBJECT TO ERRORS, OMISSIONS, PRIOR SALE AND WITHDRAWAL FROM THE MARKET WITHOUT NOTICE. BROKER HAS MADE NO INVESTIGATION AND MAKES NO REPRESENTATION OF THE PROPERTY. THE INFORMATION CONTAINED HEREIN IS SUBJECT TO INSPECTION AND VERIFICATION BY ALL PARTIES RELYING ON IT. NO LIABILITY FOR ITS INACCURACY, ERRORS OR OMISSIONS IS ASSUMED BY THE SELLER OR BROKER. ALL ACREAGE, SQUARE FOOTAGE, AND DIMENSIONS ARE APPROXIMATE. THIS OFFERING MAYBE WITHDRAWN, MODIFIED, OR CANCELED WITHOUT NOTICE AT ANY TIME. PROPERTY IS SUBJECT TO PRIOR SALE. THIS IS NOT A SOLICITATION OR OFFERING TO RESIDENTS OF ANY STATE OR JURISDICTION WHERE PROHIBITED BY LAW.

Listing Contacts

JC
OH 201702330
Russell Commercial Advisory
Listed by Russell Commercial Advisory

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$180,000.00
$15,000.00/mo

Valuation Metrics

0
DSCR
6%
Cap Rate
6%
ROI

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Justin Campbell
License
201702330
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591