Share This Listing

Message

955 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the agent for more information about this property

3130 Buena Vista Ter SE 6 Unit Apartment Building £703,333 (£117,222/Unit) 10% Net Initial Yield Washington, DC 20020

Save this listing!

Favourite this listing to get notified of price updates, new media and more

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
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 -
Transit Score®
Excellent Public Transport (74)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures how walkable a location is.
Transit Score® measures access to public transport.
Bike Score® measures how accessible a location is by bike
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures how walkable
a location is. Transit Score®
measures access to public transport. Bike Score®
measures how accessible a location is by bike®

PROPERTY TAXES

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
  • Listing ID: 35507372

  • Date on Market: 16/04/2025

  • Last Updated:

  • Address: 3130 Buena Vista Ter SE, Washington, DC 20020

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}