Log In/Sign up
Your email has been sent.
3130 Buena Vista Ter SE 6 Unit Apartment Building £703,333 (£117,222/Unit) 10% Net Initial Yield Washington, DC 20020



INVESTMENT HIGHLIGHTS
- Two ADA Compliant units
- Entire building updated in 2007
- Two occupied units; Four vacant units
- Off Street parking for up to 10 vehicles
- Six-3BR/1BA units
EXECUTIVE SUMMARY
6-unit (3BR/1BA each unit) Multi-Family - PROJECTED CAP RATE 10%. Five Units vacant and turn key (Intentional in preparation for market). One unit occupied with long-term tenant currently on a month to month lease. TOPA has been served. An exceptional investment opportunity awaits with this well-maintained, standalone six-unit apartment building, ideally located near Naylor Road Metro (Green Line). Each unit features a spacious 3-bedroom, 1-bath layout, offering generous living space for tenants. Originally remodeled in 2007, the building includes two ADA-compliant units, centralized heating and air conditioning, and shared, income producing laundry facilities. With one unit currently occupied and five units vacant, there’s immediate potential to increase cash flow. The property also boasts a large front yard and rare off-street parking for up to 10 vehicles, an attractive feature for residents. Ideally situated near shopping centers like Good Hope Marketplace and Skyland Town Center, and proximity to parks such as Fort Circle and Oxon Cove, this location combines convenience with lifestyle. Public transit is seamless with nearby Metro and multiple bus routes. Perfect for both seasoned and new investors seeking solid cash flow and future appreciation in a growing market. Don't miss this value-added opportunity in a rapidly developing corridor.
FINANCIAL SUMMARY (PRO FORMA - 2026) Click Here to Access |
ANNUAL | ANNUAL PER sq ft |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (PRO FORMA - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per sq ft | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per sq ft | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per sq ft | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per sq ft | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per sq ft | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per sq ft | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per sq ft | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per sq ft | $9.99 |
PROPERTY FACTS Under Offer
| Price | £703,333 | Apartment Style | Low-Rise |
| Price Per Unit | £117,222 | Costar Property Class | C |
| Sale Type | Investment | Total Plot Size | 0.17 ac |
| Yield | 10% | Property Size | 3,544 sq ft |
| Sale Condition | High Vacancy Property | No. Floors | 2 |
| No. Units | 6 | Year Built/Renovated | 1944/2007 |
| Property Type | Build-to-Rent | Parking Allocation | 2.82/1,000 sq ft |
| Property Subtype | Apartment | ||
| Use Class | RA-1 - provides for areas predominantly developed with low- to moderate-density development, including detached dwellings, rowhouses, and low-rise apartments | ||
| Price | £703,333 |
| Price Per Unit | £117,222 |
| Sale Type | Investment |
| Yield | 10% |
| Sale Condition | High Vacancy Property |
| No. Units | 6 |
| Property Type | Build-to-Rent |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Costar Property Class | C |
| Total Plot Size | 0.17 ac |
| Property Size | 3,544 sq ft |
| No. Floors | 2 |
| Year Built/Renovated | 1944/2007 |
| Parking Allocation | 2.82/1,000 sq ft |
| Use Class | RA-1 - provides for areas predominantly developed with low- to moderate-density development, including detached dwellings, rowhouses, and low-rise apartments |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Washer/Dryer
- Heating
- Wheelchair Accessible (Rooms)
SITE AMENITIES
- Wheelchair Accessible
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT PCM | sq ft |
|---|---|---|---|
| 3+1 | 6 | £1,777 | - |
1 1
Transit Score®
Excellent Public Transport (74)
PROPERTY TAXES
| Parcel Number | 5722-0062 | Total Assessment | £604,599 (2025) |
| Land Assessment | £219,114 (2025) | Annual Taxes | -£1 (£0.00/sq ft) |
| Improvements Assessment | £385,485 (2025) | Tax Year | 2026 |
PROPERTY TAXES
Parcel Number
5722-0062
Land Assessment
£219,114 (2025)
Improvements Assessment
£385,485 (2025)
Total Assessment
£604,599 (2025)
Annual Taxes
-£1 (£0.00/sq ft)
Tax Year
2026
1 of 19
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
3130 Buena Vista Ter SE
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
