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.
32922605
32922608

1471 East 118th Street, Cleveland, OH 44106 For Sale

JV
OH SAL.2021003015
$499,900
55 days on market
Updated 55 days ago

1471 East 118th Street

Details
Property Type Multifamily
Sub Type Student Housing
Square Footage 3,340
Net Rentable (SqFt) 55,000
Cap Rate 11.12%
Occupancy 100%
Year Built 1910
Year Renovated 2017, 2024
Buildings 1

About This Property for Sale

Marketing description

FULLY occupied 10-bedroom duplex in the heart of the thriving University Circle area!! This high-performing duplex is currently generating approximately $65K annually in GRI. With relatively low maintenance and monthly expenses, and no repair load, this property provides over $55K in NET INCOME (details available upon request). With strong cash flow and a location that is within minutes of CWRU and both the VA and University Hospitals in an area that is only GROWING in demand, this remodeled duplex is the perfect addition to anyone's portfolio. (please note that it is located a few houses away from where CWRU's Safe Ride Program stops) The FURNISHED Right-side is currently fully leased by the room to students through August 15, 2026. All five bedrooms are rented individually, generating $3,130 per month, with tenants paying ALL utilities, including water and sewer. The Left-side features the same spacious 5-bedroom, 2-bath layout and is occupied by a great, long-term CMHA-assisted family that has been in place for 8 years. The Left-side unit currently generates $2,269 per month ($2188 from CMHA + $81 from tenant). Tenant pays all utilities except water and sewer. There is also potential for a CMHA rent increase this November, adding even more upside to this already strong-performing asset. Other features: new roof (2024); new hot water tank in Left Side (2025); Right Side gutted and remodeled (2024); Left Side remodeled (2017). This is a standout opportunity for investors seeking IMMEDIATE cash flow, strong rental history, and long-term appreciation potential in one of Cleveland’s hottest rental areas. Property will transfer with a valid Lead Safe Certificate.

Investment highlights

FULLY OCCUPIED and FULLY FURNISHED 10-bedroom duplex in the heart of the thriving University Circle area for sale!

Generating almost $65K in annual GROSS INCOME and over $55K in NET INCOME yielding a 11.12% CAP RATE.

Property will transfer with a lead certificate.

This is the perfect addition to your portfolio!

Listing Contacts

JV
OH SAL.2021003015

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
$--
$--

Valuation Metrics

0
DSCR
--
Cap Rate
--
ROI

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Jullian Vaughn
License
SAL.2021003015
Brokerage
Premier Heights Realty
Brokerage Phone
2162538537
Brokerage Address
1863 Coventry Road
*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