Share This Listing

Message

964 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 broker for more information about this property

1121 Walnut St 5 Unit Apartment Building $2,875,000 ($575,000/Unit) 6.74% Cap Rate Philadelphia, PA 19107

Save this listing!

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

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...

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
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 - -
Walk Score®
Walker's Paradise (100)
Transit Score®
Rider's Paradise (100)
Bike Score®
Very Bikeable (87)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

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
  • Listing ID: 37971739

  • Date on Market: 10/7/2025

  • Last Updated:

  • Address: 1121 Walnut St, Philadelphia, PA 19107

Contact the Sale Advisor

1121 Walnut St

What's your inquiry about?*

Select at least one of the options above

Preferred Date*

Select one date

Message* (optional)

Message is required

{{getContactFormMessageFieldCharacterCount()}} out of 600

Already a member? Log In

First Name*

Last Name*

Email*

Email address is required

Phone*

Ext (optional)

Company (optional)

New to LoopNet? No problem. We'll automatically create a free account for you. By clicking the button, you agree to LoopNet's Terms of Use and Privacy Notice.

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

Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
Favorite Listings
Save Searches
Share Listings
Access Documents
Your message has been sent.
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") }}