Log In/Sign up
Your email has been sent.
315 Decatur St NW - VALUE-ADD OPPORTUNITY 4-UNIT APARTMENT 4 Unit Apartment Building Offered at £492,312 at a 8.63% Net Initial Yield Washington, DC 20011



Investment Highlights
- 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
Executive Summary
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.
Financial Summary (Pro Forma - 2026) Click Here to Access |
Annual | Annual Per sq ft |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| 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 | $99,999 |
| Annual Per sq ft | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per sq ft | $9.99 |
| 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
| Price | £492,312 | Apartment Style | Garden |
| Price Per Unit | £123,078 | Total Plot Size | 0.08 ac |
| Sale Type | Investment | Property Size | 3,222 sq ft |
| Yield | 8.63% | Average Occupancy | 50% |
| No. Units | 4 | No. Floors | 2 |
| Property Type | Build-to-Rent | Year Built/Renovated | 1935/2020 |
| Use Class | RA-1 | ||
| Price | £492,312 |
| Price Per Unit | £123,078 |
| Sale Type | Investment |
| Yield | 8.63% |
| No. Units | 4 |
| Property Type | Build-to-Rent |
| Apartment Style | Garden |
| Total Plot Size | 0.08 ac |
| Property Size | 3,222 sq ft |
| Average Occupancy | 50% |
| No. Floors | 2 |
| Year Built/Renovated | 1935/2020 |
| Use Class | RA-1 |
Unit Mix Information
| Description | No. Units | Avg. Rent pcm | sq ft |
|---|---|---|---|
| 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
Property Taxes
| Parcel Number | 3304-0051 | Total Assessment | £700,227 (2025) |
| Land Assessment | £380,451 (2025) | Annual Taxes | -£1 (£0.00/sq ft) |
| Improvements Assessment | £319,776 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
3304-0051
Land Assessment
£380,451 (2025)
Improvements Assessment
£319,776 (2025)
Total Assessment
£700,227 (2025)
Annual Taxes
-£1 (£0.00/sq ft)
Tax Year
2026
1 of 11
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
315 Decatur St NW - VALUE-ADD OPPORTUNITY 4-UNIT APARTMENT
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
