Share This Listing

Message

941 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 brokers for more information about this property

Executive Summary

INVESTMENT OVERVIEW
Marcus & Millichap is pleased to exclusively represent the owner of 1 W Moser Road Thurmont, Maryland 21788, a 27-unit apartment, in
Fredrick County.
This 20,871-square-foot, two-story building features an attractive unit mix of 18 one-bedroom, 9 two-bedroom units. Each unit is separately
metered for electricity, minimizing ownership expenses. This renovated building is 100 percent occupied and it has a master lease with the
USDA Rural Development program.
This sale includes the opportunity to assume the current mortgage which has a 1 percent interest rate, with an amortization rate of 50 years. The
property also transfers with a $146,432 Reserve balance, which is an account that can be utilized by a new owner for repairs, replacements or
capital improvement.
1 Moser Road presents an opportunity to purchase a stabilized asset with immediate cash flow. The annual NOI is $151,297, and this ass
performs with an annual return after debt service of 11.87 percent. Each of the 27 units has been updated, and the building has had recent
upgrades to each unit, the roof, the electrical system, the plumbing and the HVAC units.
Thurmont, MD is renowned for its picturesque landscapes at the eastern foothill of the Catoctin mountains. This property is located
approximately 15 miles from downtown Frederick, MD and 18 miles from the Pennsylvania state line. Downtown, Fredrick, MD boasts over 200
retail stores and restaurants, museums and numerous historic sites.
Fredrick, MD has a diverse and growing economy with sectors such as advanced manufacturing contributing to local development. Fort Detrick,
a US Army medical command installation, Frederick County public schools and Fredrick Health Hospital are the largest employers in this
submarket.
INVESTMENT HIGHLIGHTS
Fully Leased 27-Unit Apartment With a Master Lease From the USDA Rural Development Program
An Attractive Unit Mix of 18 One-Bedroom, and 9 Two-Bedroom Units
Recent Updates to Each Apartment Unit, the Roof, The Electrical System, The Plumbing Systems And The HVAC Units (27)
Located Within 18 Miles of Downtown, Fredrick MD
An Opportunity to Assume The Current Loan With a 1 Percent Interest Rate With a 50 Year Amortization

Financial Summary (Actual - 2024) Click Here to Access

Annual Annual Per SF
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 SF $9.99
Other Income
Annual $99,999
Annual Per SF $9.99
Vacancy Loss
Annual $99,999
Annual Per SF $9.99
Effective Gross Income
Annual $99,999
Annual Per SF $9.99
Taxes
Annual $99,999
Annual Per SF $9.99
Operating Expenses
Annual $99,999
Annual Per SF $9.99
Total Expenses
Annual $99,999
Annual Per SF $9.99
Net Operating Income
Annual $99,999
Annual Per SF $9.99

Property Facts Under Contract

Price $1,700,000
Price Per Unit $62,963
Sale Type Investment
Cap Rate 6.44%
No. Units 27
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 2.21 AC
Building Size 32,198 SF
Average Occupancy 100%
No. Stories 2
Year Built/Renovated 1989/2012
Parking Ratio 1.62/1,000 SF
Zoning R5

Amenities

Unit Amenities

  • Balcony

Site Amenities

  • Laundry Facilities

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 18 - 600
2+1 9 - 650
Fairly walkable
40/100
Exceptionally drivable
100/100
Limited public transit
20/100
Somewhat bikeable
30/100

Property Taxes

Property Taxes

Parcel Number
15-328169
Land Assessment
$0 (2025)
Improvements Assessment
$0 (2025)
Total Assessment
$1,070,133 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024
  • Listing ID: 34841851

  • Date on Market: 2/15/2025

  • Last Updated:

  • Address: 1 W Moser Rd, Thurmont, MD 21788

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") }}