Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Rocky River Multifamily Investment Opportunity Title is generated by Realmo AI

    19658 HILLIARD BLVD, Rocky River, OH 44116

    View on Map
    Claim this Listing
    New
    For Sale
    Contact for pricing

    Well-maintained multifamily property with income potential in desirable Rocky River.

    Type:Multifamily
    Property size:
    2,340 SF
    Price / SF:
    $170/SF
    Added:
    May 22, 2026
    Days on Market:
    7
    Last Refresh:
    May 27 at 8:15 am

    Property Features for 19658 HILLIARD BLVD

    General Information

    Standard status
    Active
    Size
    2,340 SF
    Property subtype
    Multifamily

    Building Details

    Year Built
    1951

    We can help!

    Listing Contact
    Matthew Ditlevson

    Listing agent Matthew Ditlevson License #2017002435

    Listing office Russell Commercial Advisory

    Listing date May 22, 2026

    Source Crexi

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Russell Commercial Advisory

    HighLights

    • Rare multifamily opportunity in highly sought‑after Rocky River location.
    • Strong income potential with existing tenants: $1,250/month (long‑term) and approximately $1,700/month (mid‑term rental).
    • Remodeled lower unit featuring new paint, flooring, kitchen cabinets, butcher block countertops, and updated bathroom finishes.
    • Recent major updates: new upstairs A/C unit (June 2025), two new hot water tanks (June 2025), and new garage roof (2024).
    • Large open floor plans and spacious bedrooms.
    • Minutes from downtown Cleveland, highway access, shopping, dining, and parks.

    Overview

    This multifamily property is located in Rocky River and offers flexibility and rental potential. The property features open floor plans and spacious bedrooms, complemented by a brick exterior. Recent improvements include a remodeled lower unit with new paint, flooring, kitchen cabinets, butcher block countertops, and updated bathroom finishes including new cabinetry and flooring. Additional updates include a new upstairs A/C unit (June 2025), two new hot water tanks (June 2025), and a new garage roof completed in 2024. One unit is occupied by a long-term tenant paying $1,250 per month, while the second unit is operated as a mid-term rental generating approximately $1,700 per month with consistent occupancy. The property is located minutes from downtown Cleveland, highway access, shopping, dining, and parks. The property size is 2,340 square feet.

    Financial Insights

    Value Estimation Calculated for Apartment 5plus

    Conservative
    $257.0K
    NOI $23,132 @ 9.00% cap · cautious / downside scenario
    Moderate
    $330.5K
    NOI $23,132 @ 7.00% cap · market / base-case scenario
    Aggressive
    $462.6K
    NOI $23,132 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    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.
         Calculated for Apartment 5plus

    Component $ $/SF
    Gross rent $44.6k $19.08
    − Vacancy −$2.6k −$1.11
    EGI $42.1k $17.97
    − OpEx −$18.9k −$8.09
    NOI $23.1k $9.89
    2,340 SF · lease $19.08/SF/yr · vacancy 5.80% · expense 45.00%

    Alternative Use Scenarios

    Best Use
    Apartment 5plus
    $330.5K
    $289.2K – $385.5K (±1% cap)
    NOI $23,132 @ 7.0% cap · market cap 5.80%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Warehouse
    $1.87M
    $1.64M – $2.19M (±1% cap)
    NOI $131,244 @ 7.0% cap · market cap 32.89%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Multifamily properties

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Auto Repair Shop

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Rocky River
    County
    Cuyahoga
    State
    Ohio
    Longitude
    -81.8524
    Latitude
    41.4702

    Nearby Similar for Sale

    • $399,000
      2,340 SF

      Rocky River Multifamily Investment Opportunity

      Well-maintained duplex with income potential in desirable Rocky River.
      19658 Hilliard Boulevard, Rocky River, OH 44116
      View Details
    • Contact for pricing
      2,250 SF

      Retail Space in Rocky River

      Retail spaces available in a busy Rocky River location.
      21653 Center Ridge Rd, Rocky River, OH
      View Details
    • $390,000
      2,000 SF

      1260 Smith Court

      2,000 sq ft office in prime Rocky River location.
      1260 Smith Court , Rocky River, OH 44116, Rocky River, OH 44116
      View Details
    • $390,000
      2,000 SF

      1260 Smith Court

      2,000 sq ft office in prime Rocky River location.
      1260 Smith Court , Rocky River, OH 44116, Rocky River, OH 44116
      View Details

    FAQs

    What type of property is this?
    Multifamily property - Well-maintained multifamily property with income potential in desirable Rocky River.
    Where is this multifamily property located?
    The property is located at 19658 HILLIARD BLVD Rocky River, OH.
    What is the asking price?
    The asking price for this property is $399,000.
    What are key features of this property?
    This property features: Rare multifamily opportunity in highly sought‑after Rocky River location.; Strong income potential with existing tenants: $1,250/month (long‑term) and approximately $1,700/month (mid‑term rental).; Remodeled lower unit featuring new paint, flooring, kitchen cabinets, butcher block countertops, and updated bathroom finishes.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Matthew Ditlevson
    Real Estate License ID: 2017002435
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    19658 HILLIARD BLVD, ROCKY RIVER, OH 44116
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!