Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
3438 Bosworth Road
Cleveland, OH 44111
Asking Price
$675K
Cap Rate
4.82%
Asset Type
Apartment Building Multifamily
Class
Class B
What's Special
Multifamily | 4.82% CAP | 11 Units <ul><li>10,450 SF · 11 units (3×2BD/1BA | 8×1BD/1BA) · 3 stories · Built 1925</li><li>73% occupied (8 of 11 units) — 3 recently renovated vacancies, move-in ready</li><li>$140,000–$250,000+ in capital improvements completed by seller</li><li>Full roof replacement · Complete plumbing stack overhaul · All-new water heaters</li><li>Section 8 (CMHA) tenant in place at $1,034/month — above market rate</li><li>CMHA payment standards: ~$1,050/mo for 1BD · ~$1,150/mo for 2BD</li><li>10.07%–15.70%
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
11.85%
DSCR
2.00
Strong
Cash-on-Cash
19.72%
Monthly Payment
$3,339.532
Annual Cash Flow
$39,925.62
