Cudell West Blvd, Cleveland, OH
Multifamily Property
|
Turnkey Rental
Please note that this investment is now closed. Information below is for historical purposes only.

Property Description
This fully renovated 4-unit portfolio comprising 2 duplex apartment buildings on 1 lot was acquired by a client in February 2025
Property Details
๐ข Multifamily 2 x Duplex
๐ข 4-units
๐๏ธ 5 Bedroom
๐ 4 Bathroom
๐ 3,115 sq. ft.
๐ Lot: 7,132 sq.ft
๐ ๏ธ Fully Renovated
๐ต $3,320/month rents
Purchase Metrics
๐ต Purchase Price: $340,000
๐ฐ Initial Investment: $139,400*
๐ฆ Financed: $221,000
*Includes downpayment and closing costs. For access to the full purchase analysis, please Download Financials or Schedule a Call.
Neighbourhood Analysis
The Cudell / West Boulevard neighborhood is located west of the city, around 12 minutesโ drive from the major employment centres in downtown Cleveland.
With a rapidly growing local population, stable household income, falling vacancy rate, and rising houses prices and rents, the local neighborhood delivers an ideal balance of steady long-term equity growth, and consistently rising rent revenue.
โ
Population Growth: +5.83%*
โ
Regional Jobs: +1.58% p.a.
โ
Income Trend: 0.00% p.a.
โ
Capital Appreciation: +11.38% p.a.
โ
Unemployment: +0.00% p.a.
โ
Rent Price Trend: +4.2% p.a.
โ
Vacancy Trend:-1.4% p.a.
Population growth is over 5-years based on a 3-mile radius of the subject property. Data provided by Corelogic. For access to the full neighborhood report, please Download Financials or Schedule a Call.
Renovation
The home was renovated to an exceptional standard, including;
๐ 4 x Completely new kitchens
๐ 4 x Completely new bathrooms
๐ Interior remodel throughout each unit
๐ New flooring throughout each unit
๐ Paint throughout each unit
๐ Replaced roof
๐ 2 x New water tanks
๐ Minor electrical updates
๐ Major plumbing updates
๐ Major drywall repairs
๐ 4 x new exterior doors
๐ Replaced 45 windows
๐ Masonry repairs
๐ Finish basement
๐ Landscaping
๐ Paint exterior
Financing
Loan Type: 30-Year Amortized
Terms: 30-Year Fixed Interest
Interest Rate: 7.25%
Loan to Value: 65%
Loan Amount: $221,000
Investment Returns
๐งฎ Initial Cap Rate: 7.3%
๐ 10-yr ROI: 24.6% p.a.
Due Diligence
๐ Our team completed phase 1 due diligence, including:
โ
Purchase analysis
โ
Financing pre-approval
โ
30-yr buy and hold analysis
โ
Seller disclosure review
โ
Scope of work review
โ
Initial home inspection
โ
Title report
โ
CMA valuation
โ
328-datapoint neighborhood analysis
โ
Lease & rent roll review
Pre-closing due diligence:
โ
Lenders Appraisal (valuation)
โ
Title Insurance
โ
Final Home Inspection
For access to the supporting documents for this case study, please Download the Financial Analysis or Schedule a Call.
Basic Investment Details
Investment
$340,000
Asset Type
Monthly Gross
$3,320
Monthly NET
$563
Cap Rate
7.3%
Projected ROI*
24.6% p.a.
*Projected ROI is a 10-year average. For a comprehensive breakdown, please download the financial analysis document.