Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
52 Unit Apartment - 7.95% Proforma CAP Rate 3104 Bruce Pl SE Immeuble residentiel 52 lots 4 271 206 € (82 139 €/Lot) Taux de capitalisation 10,76 % Washington, DC 20020



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- A 52-Unit Multifamily Property Totaling 27,007 Gross Square Feet Situated on a 1.2-Acre Parcel Zoned RA-1
- Currently 38% Occupied, Providing Significant Value-Add Potential Through Lease-Up and Strategic Renovations
- Located In the Anacostia Subdivision, an Area Undergoing Major Redevelopment and Public Investment
- Diverse Unit Mix: 10 One-Bedroom, 38 Two-Bedroom, and 4 Three-Bedroom Apartments Offering Strong Tenant Appeal
- Projected Year 1 CAP Rate of 10.76% with Opportunity for Additional Return as Occupancy Stabilizes
Résumé analytique
Marcus & Millichap is pleased to exclusively present 3100–3104 Bruce Place SE and 3035–3037 Stanton Road SE, a 52-unit multifamily offering located in the Anacostia
subdivision of Washington, D.C. Situated on a 1.2-acre parcel and zoned RA-1, the property totals approximately 27,007 SF and features a diverse unit mix of 10 one bedroom,
38 two-bedroom, and 4 three-bedroom apartments.
This opportunity provides investors with significant upside potential, as the property is currently 38% occupied and offers a projected Year 1 CAP Rate of 10.76% upon
stabilization. The scale of the asset, combined with its desirable location and favorable zoning, presents an attractive repositioning or value-add opportunity in one of
Southeast D.C.’s most rapidly evolving neighborhoods.
Anacostia is undergoing substantial public and private investment, driven by redevelopment initiatives and proximity to major transportation and employment hubs.
Residents enjoy convenient access to the Anacostia Metro Station (Green Line), multiple Metrobus routes, and major commuter corridors, including Suitland Parkway
and I-295, connecting Downtown D.C. and Northern Virginia. The property also benefits from its close proximity to the Anacostia Arts Center, the new Frederick
Douglass Memorial Bridge, and the rapidly transforming St. Elizabeth's East Campus—home to the new Entertainment & Sports Arena and the headquarters of the
Department of Homeland Security.
This offering represents a rare opportunity to acquire a well-located, large-scale multifamily property with immediate value-add potential in a submarket positioned for
long-term growth. Investors can capitalize on the ongoing revitalization of Anacostia and the continued influx of investment throughout the Anacostia corridor, making
this an exceptional acquisition for both private and institutional capital seeking strong returns in the Washington, D.C. market.
subdivision of Washington, D.C. Situated on a 1.2-acre parcel and zoned RA-1, the property totals approximately 27,007 SF and features a diverse unit mix of 10 one bedroom,
38 two-bedroom, and 4 three-bedroom apartments.
This opportunity provides investors with significant upside potential, as the property is currently 38% occupied and offers a projected Year 1 CAP Rate of 10.76% upon
stabilization. The scale of the asset, combined with its desirable location and favorable zoning, presents an attractive repositioning or value-add opportunity in one of
Southeast D.C.’s most rapidly evolving neighborhoods.
Anacostia is undergoing substantial public and private investment, driven by redevelopment initiatives and proximity to major transportation and employment hubs.
Residents enjoy convenient access to the Anacostia Metro Station (Green Line), multiple Metrobus routes, and major commuter corridors, including Suitland Parkway
and I-295, connecting Downtown D.C. and Northern Virginia. The property also benefits from its close proximity to the Anacostia Arts Center, the new Frederick
Douglass Memorial Bridge, and the rapidly transforming St. Elizabeth's East Campus—home to the new Entertainment & Sports Arena and the headquarters of the
Department of Homeland Security.
This offering represents a rare opportunity to acquire a well-located, large-scale multifamily property with immediate value-add potential in a submarket positioned for
long-term growth. Investors can capitalize on the ongoing revitalization of Anacostia and the continued influx of investment throughout the Anacostia corridor, making
this an exceptional acquisition for both private and institutional capital seeking strong returns in the Washington, D.C. market.
Bilan financier (Pro forma - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
762 496 €
|
145,63 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
22 875 €
|
4,37 €
|
| Revenu brut effectif |
739 621 €
|
141,26 €
|
| Taxes |
26 393 €
|
5,04 €
|
| Frais d’exploitation |
253 761 €
|
48,47 €
|
| Total des frais |
280 155 €
|
53,51 €
|
| Résultat net d’exploitation |
459 466 €
|
87,75 €
|
Bilan financier (Pro forma - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 762 496 € |
| Annuel par m² | 145,63 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 22 875 € |
| Annuel par m² | 4,37 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 739 621 € |
| Annuel par m² | 141,26 € |
| Taxes | |
|---|---|
| Annuel | 26 393 € |
| Annuel par m² | 5,04 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 253 761 € |
| Annuel par m² | 48,47 € |
| Total des frais | |
|---|---|
| Annuel | 280 155 € |
| Annuel par m² | 53,51 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 459 466 € |
| Annuel par m² | 87,75 € |
Informations sur l’immeuble
| Prix | 4 271 206 € | Style d’appartement | De faible hauteur |
| Prix par lot | 82 139 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,49 ha |
| Taux de capitalisation | 10,76 % | Surface de l’immeuble | 5 236 m² |
| Condition de vente | Bien à vacance élevée | Occupation moyenne | 29% |
| Multiplicateur du loyer brut | 6.94 | Nb d’étages | 3 |
| Nb de lots | 52 | Année de construction/rénovation | 1965/2020 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,03/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | RA-1 - "RA" can stand for "Residential Apartment" zone, which permits a mix of housing types like apartments, rowhouses, and detached homes | ||
| Prix | 4 271 206 € |
| Prix par lot | 82 139 € |
| Type de vente | Investissement |
| Taux de capitalisation | 10,76 % |
| Condition de vente | Bien à vacance élevée |
| Multiplicateur du loyer brut | 6.94 |
| Nb de lots | 52 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,49 ha |
| Surface de l’immeuble | 5 236 m² |
| Occupation moyenne | 29% |
| Nb d’étages | 3 |
| Année de construction/rénovation | 1965/2020 |
| Ratio de stationnement | 0,03/1 000 m² |
| Zonage | RA-1 - "RA" can stand for "Residential Apartment" zone, which permits a mix of housing types like apartments, rowhouses, and detached homes |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Balcon
- Chauffage
- Cuisine
- Réfrigérateur
- Four
- Cuisinière
- Baignoire/Douche
- Dressing
- Cour
- Grandes chambres
Caractéristiques du site
- Accès 24 h/24
- Accès contrôlé
- CVC contrôlé par l’occupant
- Collecte d’ordures – Sur rue
- Local à vélos
- Ascenseur
- Transports en commun
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 10 | - | 60 |
| 2+1 | 38 | - | 74 |
| 3+3 | 4 | - | 84 |
1 1
Moderately walkable
60/100
Very drivable
80/100
Good public transit
70/100
Fairly bikeable
50/100
Taxes foncières
| Numéro de parcelle | 5876-0049 | Évaluation totale | 3 084 777 € |
| Évaluation du terrain | 1 437 628 € | Impôts annuels | 26 393 € (5,04 €/m²) |
| Évaluation des aménagements | 1 647 150 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
5876-0049
Évaluation du terrain
1 437 628 €
Évaluation des aménagements
1 647 150 €
Évaluation totale
3 084 777 €
Impôts annuels
26 393 € (5,04 €/m²)
Année d’imposition
2025
1 sur 15
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
52 Unit Apartment - 7.95% Proforma CAP Rate | 3104 Bruce Pl SE
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
