Using nearby South Broadway comps and the RentRange reports, this duplex should comfortably achieve around $1.1K–$1.25K per unit once both levels are stabilized (2/1 down, 3/1 up). That implies total gross of roughly $2.2K–$2.5K/month, or $26K–$30K/year. At the current $119.9K list, you’re looking at a simple payback around 4–5 years before expenses.
Cleveland’s inner‑ring rental market remains investor‑friendly, with steady demand from workforce tenants needing quick access to I‑490, I‑77, downtown, Steelyard, and hospitals. The updated lower unit at $900 is under market; with modest interior upgrades and better marketing, you can likely push that to the $1.1K+ range and the upper 3‑bed into the low/mid $1.2Ks. Duplex layout, separate tenant‑paid utilities, and a spacious yard/driveway add leasing appeal, though age (1910) and no AC are mild headwinds.
I’d target light value‑add: refresh kitchens and baths (modern LVP, shaker cabinets, clean lighting), add in‑unit laundry hookups if feasible, and consider installing basic window AC or mini‑splits to justify premium rents. Professionally photographed units and online 3D/virtual tours help in this submarket more than many owners realize.
If you’re selling, stabilize both units on 12‑month leases near $2.3K–$2.5K total monthly, document rent rolls, and highlight the low taxes and tenant‑paid utilities. That positions this as a turnkey, high‑yield duplex that will attract both local and out‑of‑state investors willing to pay closer to market value.
The accuracy of the Frontflip report and its applicability to your circumstances are not guaranteed. This calculator is offered for educational purposes only, and is not a substitute for professional advice. All figures provided by the Frontflip calculator are estimates only and are not reflective of what your actual results may be.
Multi-Family Homewith2 units.
Explore detailed rental comps for each of the available unit configurations:
Current Specs
2 Bed / 1 Bath
950 sqft
updated 2 bedroom apartment
functional interior layout
mix of wood laminate and carpet flooring
spacious shared backyard
low maintenance vinyl siding
Rent Comps
$804
$1,177
$2,000
LOW
MEDIAN
HIGH
Most similar comps
These are the comps most similar in size, bed-bath count, and location.