Log In/Sign up
Your email has been sent.
872 Bellevue St SE 2 Unit Apartment Building £511,432 (£255,716/Unit) 7.12% Net Initial Yield Washington, DC 20032
INVESTMENT HIGHLIGHTS
- yard
- open lot
- revenue
EXECUTIVE SUMMARY
Turnkey Investment Opportunity – 872 Bellevue St. SE | $4,000 Monthly Gross Rent | Fully Occupied
Welcome to 872 Bellevue St. SE, a newly upgraded, income-generating property that’s ready to go from day one. This 100% occupied multi-unit investment gem brings in a solid $4,000 in monthly rental income, with tenants responsible for all utilities, making it a high-efficiency asset for your portfolio.
Property Highlights:
Fully occupied with reliable, rent-paying tenants
$4,000/month in total rents – strong and consistent cash flow
Tenants pay all utilities – maximize your net operating income
No major repairs needed – low-maintenance and stress-free
Upgraded in 2023 – modern finishes, improved systems, and updated interiors ensure lasting value and tenant satisfaction
Located in a desirable SE neighborhood with access to local transit, shopping, schools, and employment hubs
Whether you're a first-time investor looking for a stable opportunity or an experienced buyer adding to your portfolio, 872 Bellevue St. SE offers everything: immediate income, minimal expenses, and peace of mind.
Don’t miss this rare, turn-key property in a growing rental market!
?? Contact us today for financials, lease information, or to schedule a private showing.
Welcome to 872 Bellevue St. SE, a newly upgraded, income-generating property that’s ready to go from day one. This 100% occupied multi-unit investment gem brings in a solid $4,000 in monthly rental income, with tenants responsible for all utilities, making it a high-efficiency asset for your portfolio.
Property Highlights:
Fully occupied with reliable, rent-paying tenants
$4,000/month in total rents – strong and consistent cash flow
Tenants pay all utilities – maximize your net operating income
No major repairs needed – low-maintenance and stress-free
Upgraded in 2023 – modern finishes, improved systems, and updated interiors ensure lasting value and tenant satisfaction
Located in a desirable SE neighborhood with access to local transit, shopping, schools, and employment hubs
Whether you're a first-time investor looking for a stable opportunity or an experienced buyer adding to your portfolio, 872 Bellevue St. SE offers everything: immediate income, minimal expenses, and peace of mind.
Don’t miss this rare, turn-key property in a growing rental market!
?? Contact us today for financials, lease information, or to schedule a private showing.
FINANCIAL SUMMARY (ACTUAL - 2024) 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 (ACTUAL - 2024) 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 | £511,432 | Apartment Style | Mid-Rise |
| Price Per Unit | £255,716 | Costar Property Class | C |
| Sale Type | Investment | Total Plot Size | 0.11 ac |
| Yield | 7.12% | Property Size | 2,121 sq ft |
| Gross Rent Multiplier | 14.3 | Average Occupancy | 100% |
| No. Units | 2 | No. Floors | 2 |
| Property Type | Build-to-Rent | Year Built/Renovated | 1953/2022 |
| Property Subtype | Apartment | ||
| Use Class | RF-1 - The DC Office of Zoning’s map shows that 872?Bellevue?St?SE lies in the RF-1 (Residential-Flat) zone | ||
| Price | £511,432 |
| Price Per Unit | £255,716 |
| Sale Type | Investment |
| Yield | 7.12% |
| Gross Rent Multiplier | 14.3 |
| No. Units | 2 |
| Property Type | Build-to-Rent |
| Property Subtype | Apartment |
| Apartment Style | Mid-Rise |
| Costar Property Class | C |
| Total Plot Size | 0.11 ac |
| Property Size | 2,121 sq ft |
| Average Occupancy | 100% |
| No. Floors | 2 |
| Year Built/Renovated | 1953/2022 |
| Use Class | RF-1 - The DC Office of Zoning’s map shows that 872?Bellevue?St?SE lies in the RF-1 (Residential-Flat) zone |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Cable Ready
- Dishwasher
- Disposal
- Storage Space
- Washer/Dryer
- Ceiling Fans
- Crown Moulding
- Stainless Steel Appliances
- Carpet
- Wi-Fi
- Basement
- Dining Room
- Patio
- Vinyl Flooring
- Large Bedrooms
SITE AMENITIES
- Public Transportation
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT PCM | sq ft |
|---|---|---|---|
| 3+1 | 1 | £1,504 | 1,256 |
| 4+2 | 1 | £1,504 | 1,300 |
1 1
PROPERTY TAXES
| Parcel Number | 6159-0112 | Total Assessment | £466,539 (2025) |
| Land Assessment | £107,987 (2025) | Annual Taxes | -£1 (£0.00/sq ft) |
| Improvements Assessment | £358,551 (2025) | Tax Year | 2024 Payable 2024 |
PROPERTY TAXES
Parcel Number
6159-0112
Land Assessment
£107,987 (2025)
Improvements Assessment
£358,551 (2025)
Total Assessment
£466,539 (2025)
Annual Taxes
-£1 (£0.00/sq ft)
Tax Year
2024 Payable 2024
1 of 21
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
The PMs Of The City Realty
872 Bellevue St 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.