Log In/Sign Up
Your email has been sent.
228 Manor Cir 7 Unit Apartment Building $825,000 ($117,857/Unit) 6.84% Cap Rate Takoma Park, MD 20912
Investment Highlights
- Newly Renovated
- New Roof (2023) and Building Systems (2025)
- Paved Off-Street Parking
- 7-Units in Highly Desirable Neighborhood
- Occupied and Permitted
Executive Summary
SALE 100% Occupied, newly Renovated and well-maintained, 7-Unit Apartment Building in Takoma Park, Maryland. Nice mix of studios (5) and one-bedrooms (2). Walk to retail and restaurants. On site paved parking for residents. New Roof. See marketing flyer for more information.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$90,780
|
$28.82
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$4,377
|
$1.39
|
| Effective Gross Income |
$86,403
|
$27.43
|
| Taxes |
$13,731
|
$4.36
|
| Operating Expenses |
$13,601
|
$4.32
|
| Total Expenses |
$27,332
|
$8.68
|
| Net Operating Income |
$59,071
|
$18.75
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $90,780 |
| Annual Per SF | $28.82 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $4,377 |
| Annual Per SF | $1.39 |
| Effective Gross Income | |
|---|---|
| Annual | $86,403 |
| Annual Per SF | $27.43 |
| Taxes | |
|---|---|
| Annual | $13,731 |
| Annual Per SF | $4.36 |
| Operating Expenses | |
|---|---|
| Annual | $13,601 |
| Annual Per SF | $4.32 |
| Total Expenses | |
|---|---|
| Annual | $27,332 |
| Annual Per SF | $8.68 |
| Net Operating Income | |
|---|---|
| Annual | $59,071 |
| Annual Per SF | $18.75 |
Property Facts
| Price | $825,000 | Building Class | C |
| Price Per Unit | $117,857 | Lot Size | 0.21 AC |
| Sale Type | Investment | Building Size | 3,150 SF |
| Cap Rate | 6.84% | Average Occupancy | 100% |
| No. Units | 7 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1950/2025 |
| Property Subtype | Apartment | Parking Ratio | 2.54/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | R-20 | ||
| Price | $825,000 |
| Price Per Unit | $117,857 |
| Sale Type | Investment |
| Cap Rate | 6.84% |
| No. Units | 7 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.21 AC |
| Building Size | 3,150 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built/Renovated | 1950/2025 |
| Parking Ratio | 2.54/1,000 SF |
| Zoning | R-20 |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Cable Ready
- Storage Space
- Refrigerator
- Oven
- Range
- Yard
- Patio
- Porch
Site Amenities
- Private Bathroom
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 5 | $1,060 | 215 - 570 |
| 1+1 | 2 | $980.00 | 635 - 800 |
1 1
Walk Score®
Very Walkable (76)
Property Taxes
| Parcel Number | 13-01065796 | Total Assessment | $811,533 |
| Land Assessment | $0 | Annual Taxes | $13,731 ($4.36/SF) |
| Improvements Assessment | $0 | Tax Year | 2025 |
Property Taxes
Parcel Number
13-01065796
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$811,533
Annual Taxes
$13,731 ($4.36/SF)
Tax Year
2025
1 of 9
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
228 Manor Cir
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.