Property
Beds
None
Full Baths
None
1/2 Baths
None
Year Built
1943
Sq.Footage
3,780
Fully stabilized 5-unit furnished multifamily investment in the Naylor Gardens neighborhood of Southeast Washington, DC (20020). Built in 1943 and comprehensively renovated in 2025, repositioned from a Class C shell into renovated Class B workforce housing through comprehensive unit-by-unit rehabilitation. The property offers five individually metered 1BR/1BA units, each fully furnished with in-unit washer/dryer, smart TV, queen bed, dedicated workspace, Keurig, and full kitchenware. All-electric and separately metered per unit; shared water only. 3,780 gross SF on a 4,560 SF lot. Zoned R-5-A. Roof replaced 2018. Currently 100% occupied, generating $92,703 in annualized gross income. Pro forma NOI of $67,589 reflects an 8.5% cap rate at the list price. Turnkey furnished product with value-add upside through repositioning of unit rates. Federal Opportunity Zone and HUBZone designations offer potential tax advantages for qualifying buyers. The location benefits from over $500 million in active neighborhood development within one mile, including Phase 3 of Skyland Town Center (0.3 miles) and the Barry Farm Redevelopment (0.9 miles), anchored by Lidl and the city's first drive-through Starbucks. Comparable furnished units in the DC metro are priced significantly higher by national operators, positioning the subject's furnished product competitively within its submarket. Full Offering Memorandum, financials, and rent roll available to qualified buyers with a signed confidentiality agreement. All five units are tenant-occupied — showings by appointment only with advance notice; please do not disturb or approach occupants. Contact listing agent to schedule and to receive detailed financials.
Features & Amenities
Interior
-
Total Bedrooms
N/A
-
Bathrooms
N/A
-
Cooling YN
YES
-
Cooling
Central Air, Electric
-
Heating YN
YES
-
Heating
Electric, Hot Water
-
Pet friendly
N/A
Exterior
-
Garage
No
-
Construction Materials
Brick
-
Parking
On Street
-
Pool
No
-
Waterfront YN
NO
Area & Lot
-
Lot Size(acres)
0.1
-
Lot Size(square feet)
4,560
-
Property Type
Commercial Sale
Price
-
Sales Price
$795,165
-
Tax Amount
$5,863
-
Financing Options
Cash, Conventional
-
Sq. Footage
3,780
-
Price/SqFt
$210
HOA
-
Association
No
School District
-
Elementary School
STANTON
-
Middle School
KRAMER
-
High School
ANACOSTIA SENIOR
Property Features
-
Stories
2
-
New Construction
NO
-
Sewer
Public Sewer
-
Tax Lot
4
-
Water Source
Public
Schedule a Showing
Showing scheduled successfully.
Mortgage calculator
Estimate your monthly mortgage payment, including the principal and interest, property taxes, and HOA. Adjust the values to generate a more accurate rate.
Your payment
Principal and Interest:
$
Property taxes:
$
HOA fees:
$
Total loan payment:
$
Total interest amount:
$
Location
County
WASHINGTON
Elementary School
STANTON
Middle School
KRAMER
High School
ANACOSTIA SENIOR
Listing Courtesy of Matt Naha , Samson Properties
RealHub Information is provided exclusively for consumers' personal, non-commercial use, and it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. All information deemed reliable but not guaranteed and should be independently verified. All properties are subject to prior sale, change or withdrawal. RealHub website owner shall not be responsible for any typographical errors, misinformation, misprints and shall be held totally harmless.
AGENT
Andrew Boateng
Call Andrew today to schedule a private showing.
* Listings on this website come from the FMLS IDX Compilation and may be held by brokerage firms other than the owner of this website. The listing brokerage is identified in any listing details. Information is deemed reliable but is not guaranteed. If you believe any FMLS listing contains material that infringes your copyrighted work please click here to review our DMCA policy and learn how to submit a takedown request.© 2024 FMLS.