Back to Search
Columbia-Tusculum Multifamily Investment Opportunity

3825 Eastern Ave Cincinnati, OH 45226

3825 Eastern Ave, Cincinnati, OH, 45226
$1,199,000
For Sale
Claim this Listing
$1,199,000

Fully occupied 7-unit multifamily property in Cincinnati's Columbia-Tusculum corridor.

Property Size8,400 SF
Price / SF$142.74
AddedMay 11
Days on Market67
Last RefreshJul 15 at 9:09 pm

Property Features for 3825 Eastern Ave

General Information

Standard status
Active
Size
8,400 SF

Listing office Dwyer Commercial Real Estate

Listing date May 11, 2026

Source Exprealty

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 Dwyer Commercial Real Estate


Investment Insights

Based on property information with market context.

Located at 3825 Eastern Ave in Cincinnati's Columbia-Tusculum corridor, this fully occupied 7-unit brick multifamily property presents a rare investment opportunity. The property consists of six 2-bedroom units and one 1-bedroom unit. The gross monthly income is $9,450. The interiors feature original hardwood floors. Tenants have access to a private side and rear courtyard. Constructed in 1905, the property retains its architectural character while incorporating strategic modern updates. The newly implemented CC-M-B zoning provides enhanced density flexibility and reduced parking requirements for future value-add potential. The property is located near dining options at Columbia Square and is a short distance from Downtown Cincinnati. The property is in a walkable and prestigious neighborhood.

Key Highlights

  • Fully occupied 7‑unit multifamily property generating $9,450 gross monthly income.
  • Located in the high‑demand Columbia‑Tusculum corridor, steps from Columbia Square dining.
  • Newly implemented CC‑M‑B zoning offers enhanced density flexibility and reduced parking requirements.

Local Financial Insights For Apartment 5plus

Simulate Cap Rate and NOI

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.

Component $ $/SF
Gross rent $120.0k $14.28
− Vacancy −$6.5k −$0.77
EGI $113.5k $13.51
− OpEx −$51.1k −$6.08
NOI $62.4k $7.43
8,400 SF · lease $14.28/SF/yr · vacancy 5.40% · expense 45.00%

Alternative Uses

Best Use
Apartment 5plus
$891.6K
$780.1K – $1.04M (±1% cap)
NOI $62,411 @ 7.0% cap · market cap 5.21%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$1.67M
$1.46M – $1.95M (±1% cap)
NOI $116,886 @ 7.0% cap · market cap 9.75%
Zoning and permitted uses should be independently verified with local authorities.

Property Analytics

Property Profile Location Intelligence

Current Use by Public Records

Mayweather Ohio Gym & Fitness Center

Suggested Use

Electrical Service Pharmacy HVAC Service Hair Salon Bakery Garden Center (Bike/Boat/Book/etc) Store Nail Salon Computer & Electronic Repair (Bike/Boat/Book/etc) Store

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

FAQs

What type of property is this?
Apartment building - Fully occupied 7-unit multifamily property in Cincinnati's Columbia-Tusculum corridor.
Where is this apartment building located?
The property is located at 3825 Eastern Ave Cincinnati, OH.
What is the asking price?
The asking price for this property is $1,199,000.
What are key features of this property?
This property features: Fully occupied 7‑unit multifamily property generating $9,450 gross monthly income.; Located in the high‑demand Columbia‑Tusculum corridor, steps from Columbia Square dining.; Newly implemented CC‑M‑B zoning offers enhanced density flexibility and reduced parking requirements.
Contact an agent
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