Renovated Duplex with Private
For Sale
$489,999
2124 WASCANA AVENUE, Lakewood, OH 44107
LAKEWOOD, OH
Property Size3,278 SF
Price / SF$149.48
Days on Market12
Property Features for 2124 WASCANA AVENUE
General Information
Property type
Residential Multi Family
Property subtype
Single Family Attached
Bedrooms
6
Bathrooms
3
Full bathrooms
3
Rooms
Bedroom 2, Bedroom 1, Bedroom 6, Bedroom 5, Bedroom 3, Bedroom 4
Subdivision
EG GILBERTS SUB 1
Standard status
Active
Size
3,278 SF
Amenities
private laundry
central air conditioning
garage
Building Details
Year built
1923
Listing Agency:
Schmidt Realty · Coldwell Banker Real Estate
(440) 777-8500
Listed By:
Christopher Frederick · License #426983
(216) 210-7653
Added: Aug 13
Changed: Aug 20
Last Checked: Aug 24 at 5:06AM
MLS# 5228621
Copyright © 2026 Coldwell Banker Schmidt REALTORS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This 3,278-square-foot duplex in Lakewood, Ohio, was built in 1923 and has been extensively updated. The three-story layout includes a two-bedroom, one-bath first-floor unit and an upper unit spanning the second and third floors with four bedrooms and two baths. Interior improvements include open-concept living areas, high ceilings, vinyl windows, Shaker-style kitchens with granite countertops, premium appliances, designer tile backsplashes, and custom-tiled bathrooms. Each unit has a private laundry area, and the property includes central air conditioning.
Exterior work includes vinyl siding, a newer garage, and partial driveway replacement. The property is Point-of-Sale compliant and available for immediate occupancy. Located at 2124 Wascana Avenue in Lakewood, the duplex offers a six-bedroom, three-bath configuration within Cuyahoga County.
Exterior work includes vinyl siding, a newer garage, and partial driveway replacement. The property is Point-of-Sale compliant and available for immediate occupancy. Located at 2124 Wascana Avenue in Lakewood, the duplex offers a six-bedroom, three-bath configuration within Cuyahoga County.
Key Highlights
- 3,278‑square‑foot duplex with 6 bedrooms and 3 full baths
- First‑floor unit includes 2 bedrooms and 1 bath
- Upper unit spans the second and third floors with 4 bedrooms and 2 baths
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$34,756
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
7.09%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$695,120
$695.1K
Cap Rate 7%
$496,514
$496.5K
Cap Rate 9%
$386,178
$386.2K
Market Conditions
NOI Build-Up for 3,278 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$53.1K $16.20/SF
− Vacancy
−$3.5K −$1.05/SF
EGI
$49.7K $15.15/SF
− OpEx
−$14.9K −$4.54/SF
NOI
$34.8K $10.60/SF
Area
Cuyahoga County, OH
Vacancy
6.50%
Lease Rate
$16.20 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$695,120
Cap Rate 7%
$496,514
Cap Rate 9%
$386,178
Alternative Uses
Best Use
Multifamily LT 5
$496.5K
$434.5K – $579.3K
NOI $34,756 @ 7.0% cap · market cap 7.09%
Second Best
Apartment 5plus
$462.9K
$405.1K – $540.1K
NOI $32,404 @ 7.0% cap · market cap 6.61%
Theoretical Best
Warehouse
$2.63M
$2.30M – $3.06M
NOI $183,853 @ 7.0% cap · market cap 37.52%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
2
Residential units
Location Intelligence
Trade Area within ½ mile
651
Businesses Nearby
Explore this area
Business Placement
Demographics for 44107, OH
51,109
Population
29,101
Households
1.8
Avg Household Size
36
Median Age
54%
College-Educated
95%
High-School Grad
5.4 sq mi
ZIP Area
9,465
Density / Sq Mi
$65,778
Median Household Income
$49,285
Median Earnings
$1,011
Median Rent
$241,400
Median Home Value
Market
Vacancy Rate% for Multifamily in Midwest region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Three-story duplex features separate laundry areas, central air conditioning, and updated interiors across two residential units.
Where is this duplex located?
The property is located at 2124 WASCANA AVENUE Lakewood, OH.
What is the asking price?
The asking price for this property is $489,999.
What are key features of this property?
This property features: 3,278‑square‑foot duplex with 6 bedrooms and 3 full baths; First‑floor unit includes 2 bedrooms and 1 bath; Upper unit spans the second and third floors with 4 bedrooms and 2 baths
