Log In/Sign Up
Your email has been sent.
3162 Buena Vista Ter SE 6 Unit Apartment Building $825,000 ($137,500/Unit) 8.02% Cap Rate Washington, DC 20020



EXECUTIVE SUMMARY
This detached, self-contained six-unit multifamily building, comprised of six 3BR/1BA apartments, presents a compelling opportunity for both seasoned and first-time investors. The property offers a strong 8% cap rate, delivering immediate and reliable cash flow, with one vacant unit providing a built-in opportunity for lease-up, rental upside, or renovation to further enhance returns. Operations are supported by an on-site property manager, ensuring efficient day-to-day management.
Ideally situated near major retail hubs including Good Hope Marketplace and Skyland Town Center, residents enjoy convenient access to shopping, dining, and essential services. The property is also close to outdoor amenities such as Fort Circle and Oxon Cove, offering a desirable balance of urban convenience and green space.
Public transportation is easily accessible with nearby Metro stations and multiple bus routes, enhancing tenant appeal and long-term occupancy stability. Located within a rapidly developing corridor, this asset offers both current income and meaningful value-add and appreciation potential.
A rare opportunity to acquire a stabilized multifamily asset with upside in a growing market—don’t miss this one.
Ideally situated near major retail hubs including Good Hope Marketplace and Skyland Town Center, residents enjoy convenient access to shopping, dining, and essential services. The property is also close to outdoor amenities such as Fort Circle and Oxon Cove, offering a desirable balance of urban convenience and green space.
Public transportation is easily accessible with nearby Metro stations and multiple bus routes, enhancing tenant appeal and long-term occupancy stability. Located within a rapidly developing corridor, this asset offers both current income and meaningful value-add and appreciation potential.
A rare opportunity to acquire a stabilized multifamily asset with upside in a growing market—don’t miss this one.
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $825,000 | Building Class | C |
| Price Per Unit | $137,500 | Lot Size | 0.18 AC |
| Sale Type | Investment | Building Size | 16,380 SF |
| Cap Rate | 8.02% | Average Occupancy | 66% |
| No. Units | 6 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 1944 |
| Property Subtype | Apartment | Parking Ratio | 0.3/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | 021 | ||
| Price | $825,000 |
| Price Per Unit | $137,500 |
| Sale Type | Investment |
| Cap Rate | 8.02% |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.18 AC |
| Building Size | 16,380 SF |
| Average Occupancy | 66% |
| No. Stories | 3 |
| Year Built | 1944 |
| Parking Ratio | 0.3/1,000 SF |
| Zoning | 021 |
AMENITIES
UNIT AMENITIES
- Heating
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+1 | 6 | $2,400 | - |
1 1
Transit Score®
Excellent Transit (74)
PROPERTY TAXES
| Parcel Number | 5722-0054 | Total Assessment | $616,800 |
| Land Assessment | $313,920 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $302,880 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
5722-0054
Land Assessment
$313,920
Improvements Assessment
$302,880
Total Assessment
$616,800
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 25
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
3162 Buena Vista Ter SE
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
