Log In/Sign Up
Your email has been sent.
2810 Griffin Ave 4 Unit Apartment Building $935,000 ($233,750/Unit) 6.98% Cap Rate Richmond, VA 23222



Executive Summary
DIRECT FROM THE OWNER
I am liquidating this high-performance asset to reallocate capital into a new venture. I did not build this property to flip it; I over-engineered it to keep as a long-term hold. Because I am now focusing on a software launch, I am offering this "Turnkey Gold Mine" to an investor who values absolute quality and zero-headache cash flow.
THE FINANCIALS (2025 ACTUALS)
Price: $935,000 (FIRM)
Net Operating Income (NOI): $65,257.05
Cap Rate: 6.98%
Occupancy: 100% (Zero vacancy for 12+ consecutive months)
Gross Annual Run-Rate: $89,400
THE BUILD: INSTITUTIONAL QUALITY & TECH-READY
I put my own technical standards into every inch of this 3,400 sq. ft. quad. This is likely the highest-spec multifamily asset in Richmond:
Actual Performance: My furnished units are regularly fetching $2,000–$2,650/month with zero vacancy over the last 12 months.
The Opportunity: The property is currently operating at 6.98% with a mix of furnished and semi-furnished units. A full conversion to the MTR model (all 4 units furnished) yields a projected 11.23% CAP.
WINDOWS: Anderson 100 Series (Fiberglass/Fibrex)—no cheap vinyl replacements here.
NETWORKING: Hardwired Cat6a Ethernet in every unit. It is fiber-ready and purpose-built for high-earning remote professionals.
INTERIOR: Solid wood and high-end engineered flooring, Dimplex Revillusion electric fireplaces, and curated "Boutique Hotel" aesthetics.
OUTDOOR: A brand new 800 sq. ft. concrete patio with fire pit, grill, and designer sectional. This is the primary driver of my 5-star reviews.
THE "DAY 1" BUSINESS BUNDLE ($50K VALUE)
To ensure a seamless transition, the asking price includes the entire "Legend RVA" brand identity and physical inventory:
DIGITAL ASSETS: My custom direct-booking website and a flawless 5-star Google Business Profile (17 reviews).
SEO DOMINANCE: We rank organically on Page 1/2 for "Furnished Apartments Richmond VA."
FULL INVENTORY: $48,592 in itemized Article and West Elm furniture, Samsung QLED TVs, and 4K workstation monitors.
COMMISSION & SHOWING PROTOCOL
COMMISSION: I pay 0%. Buyer’s agents are welcome, but your fee must be added to the price or paid by your client.
STATUS: SUBJECT TO INSPECTION. To protect the privacy of my professional tenants and my own time, I do not offer tours to unverified leads.
SIGN NDA AND REVIEW the walkthrough videos and full P&L/Asset List (available upon request).
SUBMIT a soft offer (LOI) and Proof of Funds.
INSPECT: Once we have an agreed-upon soft offer, I will provide 48-hour notice for a full interior walkthrough.
I am liquidating this high-performance asset to reallocate capital into a new venture. I did not build this property to flip it; I over-engineered it to keep as a long-term hold. Because I am now focusing on a software launch, I am offering this "Turnkey Gold Mine" to an investor who values absolute quality and zero-headache cash flow.
THE FINANCIALS (2025 ACTUALS)
Price: $935,000 (FIRM)
Net Operating Income (NOI): $65,257.05
Cap Rate: 6.98%
Occupancy: 100% (Zero vacancy for 12+ consecutive months)
Gross Annual Run-Rate: $89,400
THE BUILD: INSTITUTIONAL QUALITY & TECH-READY
I put my own technical standards into every inch of this 3,400 sq. ft. quad. This is likely the highest-spec multifamily asset in Richmond:
Actual Performance: My furnished units are regularly fetching $2,000–$2,650/month with zero vacancy over the last 12 months.
The Opportunity: The property is currently operating at 6.98% with a mix of furnished and semi-furnished units. A full conversion to the MTR model (all 4 units furnished) yields a projected 11.23% CAP.
WINDOWS: Anderson 100 Series (Fiberglass/Fibrex)—no cheap vinyl replacements here.
NETWORKING: Hardwired Cat6a Ethernet in every unit. It is fiber-ready and purpose-built for high-earning remote professionals.
INTERIOR: Solid wood and high-end engineered flooring, Dimplex Revillusion electric fireplaces, and curated "Boutique Hotel" aesthetics.
OUTDOOR: A brand new 800 sq. ft. concrete patio with fire pit, grill, and designer sectional. This is the primary driver of my 5-star reviews.
THE "DAY 1" BUSINESS BUNDLE ($50K VALUE)
To ensure a seamless transition, the asking price includes the entire "Legend RVA" brand identity and physical inventory:
DIGITAL ASSETS: My custom direct-booking website and a flawless 5-star Google Business Profile (17 reviews).
SEO DOMINANCE: We rank organically on Page 1/2 for "Furnished Apartments Richmond VA."
FULL INVENTORY: $48,592 in itemized Article and West Elm furniture, Samsung QLED TVs, and 4K workstation monitors.
COMMISSION & SHOWING PROTOCOL
COMMISSION: I pay 0%. Buyer’s agents are welcome, but your fee must be added to the price or paid by your client.
STATUS: SUBJECT TO INSPECTION. To protect the privacy of my professional tenants and my own time, I do not offer tours to unverified leads.
SIGN NDA AND REVIEW the walkthrough videos and full P&L/Asset List (available upon request).
SUBMIT a soft offer (LOI) and Proof of Funds.
INSPECT: Once we have an agreed-upon soft offer, I will provide 48-hour notice for a full interior walkthrough.
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Net Operating Income |
-
|
-
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
Property Facts
| Price | $935,000 | Building Class | C |
| Price Per Unit | $233,750 | Lot Size | 0.12 AC |
| Sale Type | Investment | Building Size | 3,400 SF |
| Cap Rate | 6.98% | Average Occupancy | 100% |
| No. Units | 4 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1916/2024 |
| Property Subtype | Apartment | Parking Ratio | 1.18/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | R6 - R6 - Non Conforming Use | ||
| Price | $935,000 |
| Price Per Unit | $233,750 |
| Sale Type | Investment |
| Cap Rate | 6.98% |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.12 AC |
| Building Size | 3,400 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1916/2024 |
| Parking Ratio | 1.18/1,000 SF |
| Zoning | R6 - R6 - Non Conforming Use |
Amenities
Unit Amenities
- Air Conditioning
- Dishwasher
- Disposal
- Fireplace
- Microwave
- Heating
- Tile Floors
- Eat-in Kitchen
- Kitchen
- Hardwood Floors
- High Speed Internet Access
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
- Carpet
- Wi-Fi
- Grill
- Double Pane Windows
- Handrails
- Patio
- Porch
- Large Bedrooms
Site Amenities
- Fenced Lot
- Furnished Units Available
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 4 | $1,850 | 750 - 804 |
1 1
Moderately walkable
70/100
Moderately drivable
70/100
Limited public transit
30/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | N000-0775-009 | Improvements Assessment | $154,000 |
| Land Assessment | $105,000 | Total Assessment | $259,000 |
Property Taxes
Parcel Number
N000-0775-009
Land Assessment
$105,000
Improvements Assessment
$154,000
Total Assessment
$259,000
1 of 55
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Legend RVA
2810 Griffin Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
