Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
VALUE-ADD OPPORTUNITY 4-UNIT APARTMENT 315 Decatur St NW 4 Lot Offre d’immeuble d’habitation à 560 865 € à un taux de capitalisation de 8,63 % Washington, DC 20011



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Value-Add Opportunity: Four-Unit Asset with Upside Through Renovation and Lease-Up
- Strong Rental Upside: Projected $91,332 in Stabilized Gross Income with an 8.63% CAP Rate
- In-Place Income: Two of four Units currently Occupied, providing Immediate Cash Flow
Résumé analytique
Marcus & Millichap is pleased to present 315 Decatur Street NW, a four-unit multifamily investment opportunity located in the Petworth
neighborhood of Northwest Washington, D.C. The property features an attractive unit mix consisting of one one-bedroom unit, one two-bedroom
unit, and two two-bedroom plus den, with units averaging approximately 800 square feet. The building is currently 50% occupied, providing
immediate in-place income while offering significant upside through lease-up and strategic interior renovations. This presents investors with
the opportunity to stabilize the asset and drive rental income to market levels.
315 Decatur Street NW offers a clear path to value creation. An investor can immediately lease one vacant unit and renovate the remaining units
to achieve market rents. Upon stabilization, the property is projected to generate approximately $91,332 in annual gross rent, resulting in an
estimated 8.63% CAP rate and a 12.95% cash-on-cash return.
The asset is well-suited for both market-rate and voucher tenants, providing flexibility in leasing strategy. The property is located in one of
Washington, D.C.’s most established residential corridors, just minutes from the Fort Totten Metro Station, which provides access to the Red,
Green, and Yellow lines. This connectivity allows for convenient access to major employment centers throughout the District and surrounding
areas. The Petworth neighborhood continues to experience steady residential demand driven by its proximity to downtown, neighborhood retail,
and a growing mix of dining and entertainment options.
neighborhood of Northwest Washington, D.C. The property features an attractive unit mix consisting of one one-bedroom unit, one two-bedroom
unit, and two two-bedroom plus den, with units averaging approximately 800 square feet. The building is currently 50% occupied, providing
immediate in-place income while offering significant upside through lease-up and strategic interior renovations. This presents investors with
the opportunity to stabilize the asset and drive rental income to market levels.
315 Decatur Street NW offers a clear path to value creation. An investor can immediately lease one vacant unit and renovate the remaining units
to achieve market rents. Upon stabilization, the property is projected to generate approximately $91,332 in annual gross rent, resulting in an
estimated 8.63% CAP rate and a 12.95% cash-on-cash return.
The asset is well-suited for both market-rate and voucher tenants, providing flexibility in leasing strategy. The property is located in one of
Washington, D.C.’s most established residential corridors, just minutes from the Fort Totten Metro Station, which provides access to the Red,
Green, and Yellow lines. This connectivity allows for convenient access to major employment centers throughout the District and surrounding
areas. The Petworth neighborhood continues to experience steady residential demand driven by its proximity to downtown, neighborhood retail,
and a growing mix of dining and entertainment options.
Bilan financier (Pro forma - 2026) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Pro forma - 2026) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
Informations sur l’immeuble
| Prix | 560 865 € | Style d’appartement | Avec jardin |
| Prix par lot | 140 216 € | Surface du lot | 0,03 ha |
| Type de vente | Investissement | Surface de l’immeuble | 299 m² |
| Taux de capitalisation | 8,63 % | Occupation moyenne | 50% |
| Nb de lots | 4 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction/rénovation | 1935/2020 |
| Zonage | RA-1 | ||
| Prix | 560 865 € |
| Prix par lot | 140 216 € |
| Type de vente | Investissement |
| Taux de capitalisation | 8,63 % |
| Nb de lots | 4 |
| Type de bien | Immeuble residentiel |
| Style d’appartement | Avec jardin |
| Surface du lot | 0,03 ha |
| Surface de l’immeuble | 299 m² |
| Occupation moyenne | 50% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1935/2020 |
| Zonage | RA-1 |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 1 | - | - |
| 2+3 | 3 | - | - |
1 1
Very walkable
80/100
Somewhat drivable
30/100
Good public transit
70/100
Moderately bikeable
70/100
Taxes foncières
| Numéro de parcelle | 3304-0051 | Évaluation totale | 797 732 € (2025) |
| Évaluation du terrain | 433 428 € (2025) | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 364 304 € (2025) | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
3304-0051
Évaluation du terrain
433 428 € (2025)
Évaluation des aménagements
364 304 € (2025)
Évaluation totale
797 732 € (2025)
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2026
1 sur 11
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
VALUE-ADD OPPORTUNITY 4-UNIT APARTMENT | 315 Decatur St NW
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.
