10617 Hathaway Ave
Glenville, Cleveland, OH, US
Net Yield
6.1%
Min. Investment
$10,000
Funding
87%
Target Hold
48mo
Risk Score
21/100
Investment Summary
Key metrics and funding progress
Projected Net Yield
6.1%
Annual rental income net of costs
Projected Annual Return
10.2%
Yield + 4.1% appreciation
Min. Investment
$10,000
$8,677.61 per share
Property Value
$45,795,919.53
Share Price
$8,677.61
Total Shares
5,301
Available Shares
657
Target Hold
48 months
Occupancy
—
Current Valuation
$45,795,919.53
Funding Status
87%
Funding Progress
$40,299,425.15 of $46,000,000
87%
Property Specifications
Physical characteristics and amenities
Property Type
Duplex
Total Units
2 units
Bedrooms
5
Bathrooms
2
Interior Size
2,600 sqft
Year Built
1920
Furnishing
Unfurnished
Building
10617 Hathaway Ave
Rental Type
Long-Term
Rent Subsidy
Section 8
Service Charge
6.00 USD/sqft/yr
Gross Yield
8.39%
OPEX Ratio
33.46%
Amenities
Tokenization
Network
gnosis
Contract Address
0x06D0e5Df19
Regulatory & Exit Terms
Regulator
SEC
Shariah
Not compliant
Lock-in Period
6 months
Exit Window
quarterly · 30d
Institutional Metrics
Debt structure, tenant analytics, and risk assessment
Institutional Risk Score
21/100
Low Risk
Lower scores indicate lower risk. Based on WALT, tenant concentration, debt maturity, break-even occupancy, DSCR, LTV, and vacancy.
Loan-to-Value
52.68%
Moderate leverage
Debt Service Coverage
1.33x
Healthy coverage
Break-Even Occupancy
66.27%
Occupancy needed to cover debt service
Top Tenant Concentration
100%
High concentration
Debt Amount
$25,550,222.3
Interest Rate
5.19%
WALT
2y 2m
Investment Calculator
Estimate your projected returns. Figures are estimates, not guarantees.
Ownership %
0.0400%
Est. Fees (platform + mgmt)
$433.88
Projected Annual Rental Income · proj.
$1,048.47
Projected Capital Gain · proj.
$2,995.78
Total Projected Return (net of fees) · proj.
$6,755.78
Annualized Return · proj.
8.6%
Est. Net Proceeds at Exit · proj.
$19,485.6
Exit Value (Projected) · proj.
$20,351
Projected — not guaranteed
These figures are projected estimates based on current assumptions (yield, appreciation, occupancy). Actual returns may differ materially. Investments involve risk, including possible loss of principal.
Offering Breakdown
How the raise is divided and what it covers
Price per Share
$8,677.61
Total Shares
5,301
Min. Investment
$10,000
Total Raise
$46,000,000
Acquisition Price
$41,596,134.43
Platform Fee
—
Closing Costs
—
Reserves
—
Unallocated
$4,403,865.57
Platform Margin
$0 (0.0%)
Property Analytics
Performance, valuations, and operating metrics
Gross Yield
8.2%
Net Yield
5.7%
Projected ROI
40.2%
Projected IRR
9.5%
Valuation History
Rent History
No rent payments recorded yet.
Operating Metrics
Expense Breakdown
Investment Thesis
Why this property, the location, and the opportunity
10617 Hathaway Ave is a prime core opportunity in Cleveland, OH, offering hospitality exposure to a supply-constrained market. The asset benefits from strong transport links, growing occupier demand, and a clear exit path through institutional demand for stabilized, income-producing real estate.
Why this property
10617 Hathaway Ave offers a rare entry point into Cleveland, OH's value-add income segment at an attractive acquisition basis. The property is underwritten with a 6.1% net yield and 4.1% projected appreciation, supported by structural demand drivers and a disciplined exit strategy.
Location thesis
Cleveland, OH is one of US's fastest-growing real-estate markets, with sustained population inflows, infrastructure investment, and limited new supply in prime submarkets. The location benefits from proximity to transit, employment hubs, and lifestyle amenities that underpin rental demand.
Rental demand
Occupier demand remains robust, with vacancy rates below the market average and rising rents driven by a growing professional and expatriate population. The asset is positioned to capture above-market rent growth over the hold period.
Supply & demand
New supply in the immediate catchment is constrained by planning restrictions and land scarcity, creating a favourable supply-demand imbalance that supports both rental and capital-value growth.
Infrastructure
Significant public and private infrastructure investment — including transit upgrades, public realm improvements, and mixed-use development — is underway and expected to enhance connectivity and asset values over the investment horizon.
Neighborhood growth
The surrounding neighborhood is experiencing gentrification and demographic renewal, with rising household incomes, new retail and F&B offerings, and improving school ratings — all positive indicators for sustained rental demand and capital growth.
Tenant profile
The target tenant cohort comprises mid-to-upper-income professionals aged 25-45, a segment with stable employment, low default rates, and strong willingness to pay for quality, well-located accommodation.
Exit strategy
The exit is planned via sale to an institutional buyer or REIT at the end of the hold period, targeting an exit cap rate consistent with comparable stabilised asset transactions. A secondary-market liquidity window provides interim optionality.
Assumptions
Projections assume 6.1% net yield, 4.1% annual appreciation, 95% occupancy, and a 48-month hold. Exit cap rate is held constant at acquisition. Expenses are modelled at 25% of gross rent.
Downside scenario
In a downside scenario (rent -10%, exit cap +50bps), the investment is projected to remain capital-protected with a modest positive total return, reflecting the conservative acquisition basis and income cushion.
Comparables
| Asset | Location | Price/sqft | Cap Rate | Date | Status |
|---|---|---|---|---|---|
| Cleveland, OH Comparable A | Cleveland, OH | 1,980 | 6.49% | 2024-Q3 | sold |
| Cleveland, OH Comparable B | Cleveland, OH | 2,159 | 5.29% | 2024-Q2 | sold |
| Cleveland, OH Comparable C | Cleveland, OH | 1,679 | 7.22% | 2024-Q1 | listed |
Key Risks
Interest-rate movements affecting exit cap rates
mediumConservative exit cap rate assumption held constant at acquisition
Construction or renovation cost overruns
lowStaged capital deployment with fixed-price contracts
Tenant concentration / vacancy
mediumDiversified tenant covenants and staggered lease maturities
Macroeconomic slowdown affecting rental demand
lowBelow-market acquisition basis provides income cushion
Due Diligence Room
Property documents and legal pack. Some documents require login to access.
Structure & Tenancy
SPV ownership and current tenant profile
Ownership Structure
10617HathawayAve SPV 19
Delaware · 5,301 shares
Tenancy
Property not yet tenanted
Investor Communication Timeline
Property lifecycle milestones and updates
Valuation Updated
Jan 1, 2025
$45,795,919.53 by JLL
Risk Disclosure
Projections are estimates based on current assumptions and are not guaranteed. Actual results may differ materially due to market conditions, interest rates, occupancy, and operating performance.
These investments are illiquid. Shares may not be freely transferable and there is no public market. You should be prepared to hold your investment for the full target hold period and potentially longer.
Real estate investments involve risk, including the possible loss of principal. Past performance does not guarantee future results. You should consult a qualified financial advisor before investing.