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.
32810114
32976755

532 Rockdale Ave, Cincinnati, OH 45229-2992

MD
OH SAL.2020000914
Verti Commercial Real Estate
Verti Commercial Real Estate
Listed by Verti Commercial Real Estate
$1,150,000
14 days on market
Updated 7 days ago
Opportunity zone

532 Rockdale Ave

Details
Property Type Multifamily
Sub Type Low-Rise/Garden
Square Footage 7,950
Units 12
Cap Rate 7.83%
NOI $90,063
Occupancy 92%
Tenancy Multi
Price per SqFt $145
Class C
Year Built 1955
Year Renovated 2025
Stories 3
Acreage 0.210
Zoning R-4
Investment Type Stabilized

12-Unit Uptown Cincinnati Asset With Proven 2-Bed Rent Upside

Marketing description

532 Rockdale Ave is a 12-unit multifamily asset in Cincinnati’s Uptown / Avondale rental corridor, offered at $1,150,000, or $95,833 per unit. Built in 1955 and totaling 7,950 SF, the property provides in-place income, a two-bedroom-heavy unit mix, and a clear path to NOI growth through lease-up, rent alignment, and ancillary income.

The physical profile supports the investment case. 10 of 12 units are two-bed / one-bath layouts, giving the property a desirable unit mix for renters seeking affordable space near Cincinnati’s medical, university, and employment anchors. The building also offers a simple operating profile with on-site laundry, rentable storage, potential parking income, and minimal landscaping requirements.

The rent roll creates the clearest upside. Three two-bedroom units have shown history of achieving $1,300+/month, while seven two-bedroom units remain in the $830–$1,080/month range. Current scheduled rent is $11,158/month, while market rent is shown at $14,500/month, creating $3,342/month and $40,104/year of gross rental upside.

The business plan is straightforward: preserve occupancy, lease the vacant two-bedroom unit, complete selective turns as units naturally roll, move under-market rents closer to proven levels, and layer in ancillary income where practical. This is not a heavy reposition. The opportunity is driven by rent alignment, operational discipline, and small NOI improvements that matter at this scale.

At the current 7.83% cap rate, every $10,000 of added NOI supports $127,714 in implied value. Laundry optimization, storage fees, utility reimbursement, parking income, and tighter maintenance control can become meaningful value drivers on a 12-unit asset.

The location strengthens the long-term hold thesis. Rockdale sits near UC, UC Medical Center, Cincinnati Children’s Hospital Medical Center, Xavier University, Cincinnati State, the Cincinnati Zoo, Burnet Woods, and the broader Uptown Cincinnati corridor. This creates a broad renter pool of hospital workers, medical students, residents, university staff, students, young professionals, and renters seeking access to Cincinnati’s core employment and lifestyle drivers.

The core thesis is simple: acquire a stabilized Cincinnati 12-unit, lease the vacancy, capture proven two-bedroom rent upside, improve NOI through ancillary income and tighter operations, and create optionality through cash flow, refinance, or a future sale after the income profile is seasoned.

Investment highlights

Visible Two-Bedroom Rent Upside:

  • 10 of 12 units are two-bed / one-bath layouts. Three two-bedroom units have shown history of achieving $1,300+/month, while seven two-bedroom units remain in the $830–$1,080/month range.

$40K+ Gross Rental Upside:

  • Current scheduled rent is $11,158/month, while market rent is shown at $14,500/month, creating $3,342/month and $40,104/year of gross rental upside.

Immediate Lease-Up Opportunity:

  • One vacant two-bedroom unit gives a new owner a near-term opportunity to lease into market rent and increase income early in the business plan.

In-Place Income + NOI Growth:

  • Rockdale is not a heavy reposition. The strategy is to preserve occupancy, lease the vacancy, align rents, and grow NOI through practical management execution.

Ancillary Income Potential:

  • On-site laundry, rentable storage, utility reimbursement, and potential parking fees create additional income streams beyond base rent.

Value From Small NOI Gains:

  • At a 7.83% cap rate, every $10,000 of added NOI supports $127,714 in implied value.

Simple Operating Profile:

  • Low-rise/garden-style building with minimal landscaping requirements, helping reduce recurring exterior maintenance and simplify management.

Uptown / Avondale Demand Drivers:

  • Located near UC, UC Medical Center, Cincinnati Children’s, Xavier, Cincinnati State, Cincinnati Zoo, Burnet Woods, and the broader Uptown Cincinnati corridor.

Clear Long-Term Hold Strategy:

  • Acquire in-place income, capture two-bedroom rent upside, add ancillary income, improve NOI, and create optionality through cash flow, refinance, or future sale.

Listing Contacts

MD
OH SAL.2020000914
Verti Commercial Real Estate
Verti Commercial Real Estate
Listed by Verti Commercial Real Estate

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
$90,063.00
$7,505.25/mo

Valuation Metrics

0
DSCR
7.83%
Cap Rate
7.83%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Matthew E. Drane
License
SAL.2020000914
Brokerage Phone
202-510-2689
*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