Log In/Sign Up
Your email has been sent.
1121 Walnut St 5 Unit Apartment Building $2,875,000 ($575,000/Unit) 6.74% Cap Rate Philadelphia, PA 19107



EXECUTIVE SUMMARY
Prime Multi-Residence Investment in the Heart of Midtown Philadelphia – 1121 Walnut Street
An extraordinary investment opportunity at 1121 Walnut Street, a fully occupied and impeccably renovated multi-residence with two 2-bedrooms, two baths, and 2 1-bedrooms, one bath, as well as a retail space property situated in the vibrant core of Midtown Philadelphia. Nestled within one of the city’s fastest-growing districts, this premier CMX5-zoned asset places you at the crossroads of luxury development, world-class hospitality, major medical institutions, and the bustling Convention Center.
This dynamic mixed-use property blends modern residential living with established commercial tenancy, featuring four recently reimagined apartments above a flagship restaurant that anchors the ground floor. Together, they deliver a diversified, dependable, and high-yielding income stream. With a cap rate exceeding 7%, this turnkey property provides immediate returns while maintaining significant long-term upside through its CMX5 zoning potential—offering avenues for vertical expansion, repositioning, or full-scale redevelopment or simply high yield returns established.
Investment Highlights
Turnkey Performance: 100% occupancy with stable, long-term tenants
Diversified Income: Balanced mix of residential and commercial for security and growth
Modern Appeal: Professionally renovated, stylish apartments with strong rental demand
Future-Proof Zoning: CMX5 designation opens doors to expansion and redevelopment
Unbeatable Location: Walkable to premier dining, retail, cultural institutions, transit, and arts venues, Jefferson Hospital & Convention Center
Robust Yield: Cap rate above 7% ensures both cash flow and appreciation potential
Owner Financing Available: Flexible terms create an exceptional advantage
Property lot size 21 X 133 or 2.793 sf
Whether you’re a seasoned investor seeking a secure, income-generating asset or a visionary buyer ready to capitalize on Midtown’s explosive momentum, 1121 Walnut Street stands as a rare opportunity to anchor yourself in Philadelphia’s thriving urban renaissance. This isn’t just an acquisition—it’s a strategic foothold in the city’s most exciting corridor of growth. See attached brochure for details...
An extraordinary investment opportunity at 1121 Walnut Street, a fully occupied and impeccably renovated multi-residence with two 2-bedrooms, two baths, and 2 1-bedrooms, one bath, as well as a retail space property situated in the vibrant core of Midtown Philadelphia. Nestled within one of the city’s fastest-growing districts, this premier CMX5-zoned asset places you at the crossroads of luxury development, world-class hospitality, major medical institutions, and the bustling Convention Center.
This dynamic mixed-use property blends modern residential living with established commercial tenancy, featuring four recently reimagined apartments above a flagship restaurant that anchors the ground floor. Together, they deliver a diversified, dependable, and high-yielding income stream. With a cap rate exceeding 7%, this turnkey property provides immediate returns while maintaining significant long-term upside through its CMX5 zoning potential—offering avenues for vertical expansion, repositioning, or full-scale redevelopment or simply high yield returns established.
Investment Highlights
Turnkey Performance: 100% occupancy with stable, long-term tenants
Diversified Income: Balanced mix of residential and commercial for security and growth
Modern Appeal: Professionally renovated, stylish apartments with strong rental demand
Future-Proof Zoning: CMX5 designation opens doors to expansion and redevelopment
Unbeatable Location: Walkable to premier dining, retail, cultural institutions, transit, and arts venues, Jefferson Hospital & Convention Center
Robust Yield: Cap rate above 7% ensures both cash flow and appreciation potential
Owner Financing Available: Flexible terms create an exceptional advantage
Property lot size 21 X 133 or 2.793 sf
Whether you’re a seasoned investor seeking a secure, income-generating asset or a visionary buyer ready to capitalize on Midtown’s explosive momentum, 1121 Walnut Street stands as a rare opportunity to anchor yourself in Philadelphia’s thriving urban renaissance. This isn’t just an acquisition—it’s a strategic foothold in the city’s most exciting corridor of growth. See attached brochure for details...
FINANCIAL SUMMARY (PRO FORMA - 2025) 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 (PRO FORMA - 2025) 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
| Price | $2,875,000 | Apartment Style | Mid-Rise |
| Price Per Unit | $575,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.06 AC |
| Cap Rate | 6.74% | Building Size | 6,076 SF |
| No. Units | 5 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 4 |
| Property Subtype | Apartment | Year Built | 1900 |
| Zoning | CMX-5 - zoning in Philadelphia allows for high-density, mixed-use development, combining residential, commercial, and institutional uses. | ||
| Price | $2,875,000 |
| Price Per Unit | $575,000 |
| Sale Type | Investment |
| Cap Rate | 6.74% |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Mid-Rise |
| Building Class | C |
| Lot Size | 0.06 AC |
| Building Size | 6,076 SF |
| Average Occupancy | 100% |
| No. Stories | 4 |
| Year Built | 1900 |
| Zoning | CMX-5 - zoning in Philadelphia allows for high-density, mixed-use development, combining residential, commercial, and institutional uses. |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 2 | - | - |
| 2+2 | 2 | - | - |
1 1
Walk Score®
Walker's Paradise (100)
Transit Score®
Rider's Paradise (100)
Bike Score®
Very Bikeable (87)
PROPERTY TAXES
| Parcel Number | 871011000 | Total Assessment | $1,425,600 (2026) |
| Land Assessment | $285,120 (2026) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $1,140,480 (2026) | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
871011000
Land Assessment
$285,120 (2026)
Improvements Assessment
$1,140,480 (2026)
Total Assessment
$1,425,600 (2026)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 20
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Contact the Sale Advisor
1121 Walnut St
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
