Cash-Flowing 25-Unit Cleveland Portfolio with Section 8 Stability, Value-Add
This is a rare chance to own a stabilized, income-producing 25-unit portfolio—spread across 14 Cleveland properties in strong, emerging neighborhoods. The package includes 2 quads, 1 triplex, 3 duplexes, and 8 single-family homes, offering diversification and simple management under one umbrella.
The portfolio currently brings in $22,789 per month, with most tenants on Section 8 for consistent, reliable rent collections. The average rent is $912/unit and the proforma is nearly $30,000/month, creating the potential for an extra $84,000 per year once rents are pushed to market and the 4 current vacancies are leased up.
Many units are already updated in some way, so there’s little need for large upfront investment. Current NOI is $141,160, which delivers a 7% cap rate at a $2M purchase price. With an estimated proforma cap rate of over 11% this is a rare opportunity for both strong yield and future equity growth.
Portfolio Snapshot:
Unit Mix: 2 Quads, 1 Triplex, 3 Duplexes, 8 Single-Family Homes
Total Units: 25 (across 14 parcels)
Current Rent Roll: $22,789/month
Proforma Rent Roll: $30,000+/month
Average Rent (current/proforma): $912 / $1,194 per unit
2025 Projected NOI: $141,160
Cap Rate (at $2M): 7%
Cap rate after rent increases: 11.6%
Vacancy: 4 units, actively being listed
Tenant Mix: Primarily Section 8
This portfolio is ideal for investors seeking easy transition, cash flow from day one, room to grow income and equity, and long-term appreciation in one of the Midwest’s most resilient rental markets.
This portfolio offers the opportunity for easy transition, ability to create some equity with little cash input and long term appreciation. Whether you're looking to scale in Cleveland, tap into Section 8 rent stability, or invest in a well-managed portfolio with built-in upside, this opportunity checks all the boxes.
Visit Portfolio map here:
https://www.google.com/maps/d/u/0/edit?mid=1aOfwiWIqrz2RARd2P47bVkbeXjYRJgI&usp=sharing