Log In/Sign Up
Your email has been sent.
20-Unit Value Add Apartment in Richmond, VA. 1401 Coalter St 20 Unit Apartment Building $2,400,000 ($120,000/Unit) 10.76% Cap Rate Richmond, VA 23223



INVESTMENT HIGHLIGHTS
- Value Add Opportunity
- On Bus Line.
- Close to Downtown Richmond, VCU, MCV and VSU.
EXECUTIVE SUMMARY
Value Add Investment Opportunity in Richmond, VA.: 20-Unit Apartment Complex. Discover this well-positioned 20-unit multifamily property, it provides a solid mix of both long-term tenants, and newer short-term tenants with newer leases of $ 1250.00, providing both stable cash flow, and room for income growth. With a Mix that includes several partial vaulted ceilings, adding to the architectural appeal and tenant desirability. A healthy tenant mix ensures ongoing revenue, and immediate upside potential through modest renovations and rent adjustments. With ample parking of 20+ parking spaces available on site and surrounding the property for residents and guests. Opportunities for interior updates and exterior enhancements, positioning this property as a strong candidate for increased NOI and future appreciation. Located across from a property managed by the Richmond Redevelopment Housing Authority, which is very well maintained by the City of Richmond located in an area poised for continued growth, making this an excellent long-term investment with strong rental demand and growth. Whether you're an investor seeking steady returns or buying for potential upside, this asset offers a balanced blend of income, location, and opportunity. Contact Ken Byers 804-919-4444 or Matt Smith 804-366-0200
FINANCIAL SUMMARY (PRO FORMA - 2026) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$300,000
|
$20.00
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$300,000
|
$20.00
|
| Taxes |
$13,128
|
$0.88
|
| Operating Expenses |
$28,700
|
$1.91
|
| Total Expenses |
$41,828
|
$2.79
|
| Net Operating Income |
$258,172
|
$17.21
|
FINANCIAL SUMMARY (PRO FORMA - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $300,000 |
| Annual Per SF | $20.00 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $300,000 |
| Annual Per SF | $20.00 |
| Taxes | |
|---|---|
| Annual | $13,128 |
| Annual Per SF | $0.88 |
| Operating Expenses | |
|---|---|
| Annual | $28,700 |
| Annual Per SF | $1.91 |
| Total Expenses | |
|---|---|
| Annual | $41,828 |
| Annual Per SF | $2.79 |
| Net Operating Income | |
|---|---|
| Annual | $258,172 |
| Annual Per SF | $17.21 |
PROPERTY FACTS
| Price | $2,400,000 | Apartment Style | Garden |
| Price Per Unit | $120,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.59 AC |
| Cap Rate | 10.76% | Building Size | 15,000 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 80% |
| No. Units | 20 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1967 |
| Property Subtype | Apartment | ||
| Zoning | R-53 - Apartment 12-24 Units | ||
| Price | $2,400,000 |
| Price Per Unit | $120,000 |
| Sale Type | Investment |
| Cap Rate | 10.76% |
| Sale Condition | 1031 Exchange |
| No. Units | 20 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.59 AC |
| Building Size | 15,000 SF |
| Average Occupancy | 80% |
| No. Stories | 2 |
| Year Built | 1967 |
| Zoning | R-53 - Apartment 12-24 Units |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Heating
- Kitchen
- Refrigerator
- Oven
- Family Room
SITE AMENITIES
- Picnic Area
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 20 | $1,250 | 744 |
1 1
PROPERTY TAXES
| Parcel Number | E000-0604-015 | Total Assessment | $1,149,000 (2025) |
| Land Assessment | $108,000 (2025) | Annual Taxes | $13,128 ($0.88/SF) |
| Improvements Assessment | $1,041,000 (2025) | Tax Year | 2026 Payable 2026 |
PROPERTY TAXES
Parcel Number
E000-0604-015
Land Assessment
$108,000 (2025)
Improvements Assessment
$1,041,000 (2025)
Total Assessment
$1,149,000 (2025)
Annual Taxes
$13,128 ($0.88/SF)
Tax Year
2026 Payable 2026
1 of 27
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
20-Unit Value Add Apartment in Richmond, VA. | 1401 Coalter St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
