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
RECONSTRUCTED 4-UNIT | 12-MONTH PROVEN PERFORMANCE | 100% OCCUPANCY | FURNISHED RENTAL UPSIDE
__________________________________________
OVERVIEW
Fully reconstructed 4-unit property in Richmond with 12 months of documented performance and 100% occupancy.
The asset is currently operated with a mix of furnished and unfurnished units and has demonstrated consistent income with no vacancy over the past year.
Offered at $935,000.
__________________________________________
FINANCIALS (ACTUAL PERFORMANCE)
* Price: $935,000
* NOI: $65,257
* Cap Rate: 6.98%
* Gross Income: $89,400
* Occupancy: 100% (12+ consecutive months)
__________________________________________
PERFORMANCE
Furnished units have consistently achieved $2,000–$2,650/month over the past 12 months.
The current configuration provides stable, proven income while maintaining operational flexibility.
__________________________________________
UPSIDE (CONFIGURATION)
The property is currently configured as 2 furnished / 2 unfurnished units.
Expansion of the furnished rental model across all four units may increase overall income, based on the performance of existing furnished units.
This allows buyers to:
* Maintain the current stable model
* Or optimize toward a fully furnished rental strategy over time
__________________________________________
THE PROPERTY
“Legend RVA” is a fully reconstructed 3,400 sq ft quad with modern systems and high-quality finishes throughout.
Designed with furnished rental functionality in mind, the property offers a move-in-ready alternative to the deferred maintenance common in Richmond’s housing stock.
__________________________________________
FEATURES & UPGRADES
* New plumbing, electrical, and main sewer line
* Mitsubishi mini-split HVAC systems
* Anderson 100 Series windows
* Hardwired Cat6A ethernet (fiber-ready)
* High-quality flooring and finishes
* Dimplex Revillusion fireplaces in each unit
* 800 sq ft concrete patio with fire pit and seating
__________________________________________
OPTIONAL TURNKEY CONFIGURATION
A fully furnished configuration and digital assets are available separately for buyers seeking immediate rental operation.
This may include:
* Furniture, fixtures, and equipment (FF&E)
* Curated unit interiors
* Existing operational setup
__________________________________________
BROKER COOPERATION (UPDATE 4/30/26)
* 2% cooperating commission offered to buyer’s agent
__________________________________________
SHOWING PROCESS
* Video walkthroughs available upon request
* In-person showings scheduled with proof of funds or pre-approval
__________________________________________
ADDITIONAL INFORMATION
Full rent roll, P&L, and supporting documentation available upon request.
__________________________________________
OVERVIEW
Fully reconstructed 4-unit property in Richmond with 12 months of documented performance and 100% occupancy.
The asset is currently operated with a mix of furnished and unfurnished units and has demonstrated consistent income with no vacancy over the past year.
Offered at $935,000.
__________________________________________
FINANCIALS (ACTUAL PERFORMANCE)
* Price: $935,000
* NOI: $65,257
* Cap Rate: 6.98%
* Gross Income: $89,400
* Occupancy: 100% (12+ consecutive months)
__________________________________________
PERFORMANCE
Furnished units have consistently achieved $2,000–$2,650/month over the past 12 months.
The current configuration provides stable, proven income while maintaining operational flexibility.
__________________________________________
UPSIDE (CONFIGURATION)
The property is currently configured as 2 furnished / 2 unfurnished units.
Expansion of the furnished rental model across all four units may increase overall income, based on the performance of existing furnished units.
This allows buyers to:
* Maintain the current stable model
* Or optimize toward a fully furnished rental strategy over time
__________________________________________
THE PROPERTY
“Legend RVA” is a fully reconstructed 3,400 sq ft quad with modern systems and high-quality finishes throughout.
Designed with furnished rental functionality in mind, the property offers a move-in-ready alternative to the deferred maintenance common in Richmond’s housing stock.
__________________________________________
FEATURES & UPGRADES
* New plumbing, electrical, and main sewer line
* Mitsubishi mini-split HVAC systems
* Anderson 100 Series windows
* Hardwired Cat6A ethernet (fiber-ready)
* High-quality flooring and finishes
* Dimplex Revillusion fireplaces in each unit
* 800 sq ft concrete patio with fire pit and seating
__________________________________________
OPTIONAL TURNKEY CONFIGURATION
A fully furnished configuration and digital assets are available separately for buyers seeking immediate rental operation.
This may include:
* Furniture, fixtures, and equipment (FF&E)
* Curated unit interiors
* Existing operational setup
__________________________________________
BROKER COOPERATION (UPDATE 4/30/26)
* 2% cooperating commission offered to buyer’s agent
__________________________________________
SHOWING PROCESS
* Video walkthroughs available upon request
* In-person showings scheduled with proof of funds or pre-approval
__________________________________________
ADDITIONAL INFORMATION
Full rent roll, P&L, and supporting documentation available upon request.
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.
