3825 Eastern Ave Cincinnati, OH 45226
Fully occupied 7-unit multifamily property in Cincinnati's Columbia-Tusculum corridor.
Property Features for 3825 Eastern Ave
General Information
- Standard status
- Active
- Size
- 8,400 SF
Listing office Dwyer Commercial Real Estate (513) 532-4909
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.
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 |