Log In/Sign Up
Your email has been sent.
4115-17 Brown St. 4115 Brown St 3 Unit Apartment Building $420,000 ($140,000/Unit) 8.06% Cap Rate Philadelphia, PA 19104



Investment Highlights
- Stabilized Duplex | Five Total Bedrooms
- Contemporary Finishes Throughout
- True Turnkey, Income-Producing Asset
- Tax Abatement In Place Supporting Strong Returns
- Opportunity Zone Location with Long-Term Upside
Executive Summary
Located in Philadelphia’s rapidly evolving Belmont neighborhood, this fully renovated duplex presents an excellent turnkey investment opportunity in one of West Philadelphia’s most promising growth corridors. Just minutes from Drexel University’s ongoing westward expansion, major institutional investment, and continued residential and mixed-use development, the area has seen increasing demand from renters seeking proximity to University City, Center City, and Fairmount Park. Renovated only a few years ago, the property is in excellent condition and features modern finishes throughout, including stainless steel appliances, hardwood-style flooring, tiled backsplashes, contemporary fixtures, and in-unit laundry in both apartments. The building is currently fully occupied, with Unit 1 offering a 2-bedroom, 2-bathroom layout rented at $1,635 per month and Unit 2 a spacious 3-bedroom, 3-bathroom unit rented at $1,910 per month, for a total of $43,500 in annual income. The property also benefits from a tax abatement with approximately four years remaining, enhancing cash flow. One or both units include subsidized (PHA) rental income, providing added stability and consistency for investors. With continued neighborhood revitalization, institutional growth tied to Drexel and University City, strong transit accessibility, and rising rental demand, Belmont is increasingly recognized as an emerging investment hotspot, positioning this duplex as both a solid income-producing asset and a long-term appreciation play.
Financial Summary (Actual - 2026) 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
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2026) 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 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $420,000 | Building Class | A |
| Price Per Unit | $140,000 | Lot Size | 0.02 AC |
| Sale Type | Investment | Building Size | 1,772 SF |
| Cap Rate | 8.06% | Average Occupancy | 100% |
| No. Units | 3 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1915/2019 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | CMX2 - Commercial Mixed Use - 2 | ||
| Price | $420,000 |
| Price Per Unit | $140,000 |
| Sale Type | Investment |
| Cap Rate | 8.06% |
| No. Units | 3 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | A |
| Lot Size | 0.02 AC |
| Building Size | 1,772 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built/Renovated | 1915/2019 |
| Opportunity Zone |
Yes |
| Zoning | CMX2 - Commercial Mixed Use - 2 |
Amenities
Unit Amenities
- Air Conditioning
- Dishwasher
- Washer/Dryer
- Heating
- Tile Floors
- Kitchen
- Stainless Steel Appliances
- Tub/Shower
- Basement
- Framed Mirrors
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+2 | 1 | $1,635 | - |
| 3+3 | 2 | $1,910 | - |
1 1
Walk Score®
Very Walkable (83)
Bike Score®
Very Bikeable (76)
Property Taxes
| Parcel Number | 062002900 | Improvements Assessment | $337,280 |
| Land Assessment | $84,320 | Total Assessment | $421,600 |
Property Taxes
Parcel Number
062002900
Land Assessment
$84,320
Improvements Assessment
$337,280
Total Assessment
$421,600
1 of 13
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
4115-17 Brown St. | 4115 Brown St
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
