Beautiful 81 Units – Built in Equity – Quit Your Job and Relax Deal For Sale

  • $3,000,000

Description:

These two spectacular multifamily apartment buildings resides on approximately 3 acres.

The portfolio “Beverly Terrace” offers 81 units with a blend of 1 bedroom and 2 bedroom units, with multiple opportunities for revenue growth through rental rate increases, tenant paid parking, and potential to add storage lockers.

The Plan:
Current owners have completed renovations to satisfy Section 8 and Eden (similar program as Section 8) requirements.

A few existing tenants are paying $400-$475 and when they decide to move, property managers will replace with Section 8 and Eden to receive market rent.

Similar nearby housing units are earning $600-$650 per month for a standard tenant, Section 8 just approved these units and will pay $600 – $700 per unit. To be conservative we are running the numbers at an average of $580 per month.

A few units are currently vacant in waiting for Section 8 approval, tenant is in waiting as well.

Placing Section 8 and Eden tenants always pays the first of the month, plus the agency will inspect the property to insure the units are up to code. Section 8 and Eden are streamlined… unit inspection, tenant screening and placement, receive checks on the 1st of the month.

Suggestion… You may want to keep one unit for onsite day to day management/maintenance and give the worker a place to live for free.

$580 x 81 = $47,265 Monthly Gross (averaging rents for 1 & 2 beds)
$567,178 = Annual Gross

 

These is truly a special property at a phenomenal price. Where else are you going to find a property this size generating this much cash surrounded by huge anchors?

$16,100   Property Insurance

$42,000   Water

$46,656   Management @ 8%

$1,500    Internet

$6,600    Lawn Care/Snow Removal

$3,000    Garbage

$28,359   Vacancy @ 5%

$28,359   Maintenance @ 5%

$12,000   Electric

$61,471   Property Taxes

$30,000   Gas

$276,045  Expense

PLEASE KEEP IN MIND THAT THESE ARE VERY CONSERVATIVE NUMBERS

$567,180        Annual Gross

($276,045)      Annual Expense

$291,480        Annual Net Income ($24,290 per month)

9.71% Cap Rate

Purchase Price: $3,000,000

14100 Superior Rd, Cleveland, OH 44118 · 90 Units
Just down the street from the Beverly Terrace is 44% occupied and needs work
Sold August 2017 for $2.8M

Buyer can purchase the LLC to avoid closing costs and to keep the property from being reassessed. Currently it is assessed at approx. 1.3M

 

In addition to the spreadsheet and numbers above, these items and repairs will be included in the sale:
• Security Cameras
• Repair iron fence and automatic fence
• Plumbing repairs in common areas
• Lighting repairs in common areas
• Doors needed in common areas
• Paint in common areas and basement
• Landscaping
• Repairs in both indoor parking garage

 

Use this link to see the new Cleveland Clinic Facility recently built and the housing next door. These buildings are on the same block as the apartments.
https://www.google.com/maps/@41.527304,-81.585377,3a,75y,124.57h,98.46t/data=!3m6!1e1!3m4!1saztnrXOlNBLcFNVKrSVFvw!2e0!7i13312!8i6656

Here is a link of the corner of Terrace and Forest. The apts. Are called the Beverly Terrace.
Follow the streets to see the area. There are other apartment buildings around but this one is the largest.
If you go East on Terrace and wrap around the block you will run into the new Cleveland clinic.
https://www.google.com/maps/@41.5233589,-81.5845707,3a,75y,330.77h,81.54t/data=!3m6!1e1!3m4!1sHu6idLr7l1WODofP4erzRQ!2e0!7i13312!8i6656

Check out the sky view, its gorgeous! Euclid Ave is a major highway that the Cleveland Clinic keeps expanding on. They are buying almost everything they can get their hands on. They recently just spent $30MM on Euclid Blvd.
Be sure to click the link and drag around to see what I see.
https://www.google.com/maps/@41.5228768,-81.5852034,223a,35y,359.43h,44.82t/data=!3m1!1e3

This is the CLE Clinic Health Center that is diagonal from the apts.
https://my.clevelandclinic.org/locations/stjhc

This is truly a special property at a phenomenal price. Where else are you going to find a property this size generating this much cash surrounded by huge anchors?

Price:
$3,000,000
Address:
13715 Terrace Rd, East Cleveland, OH 44112
Cleveland, Ohio 44111
Lot Size:
3 acres
Terms:
For Sale
Property Type:
Apartment
Const. Type:
Commercial

Additional Features

Buyer can purchase the LLC to avoid closing costs and to keep the property from being reassessed. Currently it is assessed at approx. 1.3M

Call 888-234-9828 for more details

Property Location

Looking For Investment Properties?

Fill out the form below to join our "Preferred Property Buyers" list and for local real estate updates too!

Enter Your Information Below To Get Immediate Access

... to our discounted Income Properties. *These are not on the MLS - Many are below $65k and have high rents. Available properties on the next page.
  • This field is for validation purposes and should be left unchanged.