Share This Listing

Message

916 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

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

Save this listing!

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

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
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

PROPERTY TAXES

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
  • Listing ID: 36542977

  • Date on Market: 6/30/2025

  • Last Updated:

  • Address: 1401 Coalter St, Richmond, VA 23223

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") }}