Share This Listing

Message

957 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

Investment Highlights

  • New Build - Sophisticated Urban Building - 75% completed
  • All units offer open floor plans with soaring ceilings and floor upward ceiling windows
  • 32 units plus a 2500 sf commercial space

Executive Summary

We are presenting a unique acquisition opportunity that combines real estate fundamentals with immediate income stabilization and long-term upside.
This 33-unit multifamily project with 10 underground parking spaces, currently approximately 75% complete, is being repositioned to include a nonprofit anchor tenant upon delivery—significantly reducing lease-up risk in a soft market (optional).
Key Investment Highlights
• Asking Price: $8,500,000
• Estimated Completion Cost: $3,000,000
• Total Units: 33 plus 1 commercial space (2500 sf)
• Status: Vertical construction substantially completed
• Market Advantage: Pre-identified nonprofit tenant at stabilization
• 5% cap rate once turnkey
What Makes This Opportunity So Attractive-
Immediate Cash Flow Visibility (optional) - The nonprofit tenant is part of a structured, grant-funded housing and workforce development program, creating predictable occupancy and long-term tenancy.
Reduced Lease-Up Risk Instead of competing in a slow conventional lease-up environment, investors benefit from a built-in demand driver tied to programmatic housing.
Strong ESG & Impact Alignment Institutional and private investors increasingly prioritize assets with measurable social impact—this project checks every box:
• Housing stability
• Workforce development
• Education access
• Community revitalization
Optional Long-Term Partnerships Investors may benefit from:
• Master leases
• Program-based rental guarantees
• Public-private partnership exposure
• Favorable positioning for future refinancing or disposition
Attractive Exit Strategy Upon stabilization and proof of income, the asset becomes highly attractive to:
• Impact funds
• Workforce housing investors
• Mission-driven REITs
• Municipal or institutional buyers
This is not just a building—it is a fully activated ecosystem designed to produce both returns and results.

Financial Summary (Pro Forma - 2026) 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 (Pro Forma - 2026) 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 $8,500,000
Price Per Unit $257,576
Sale Type Investment
Cap Rate 8.06%
Sale Condition Redevelopment Project
Gross Rent Multiplier 10.25
No. Units 33
Property Type Multifamily
Property Subtype Apartment
Apartment Style Mid-Rise
Building Class B
Lot Size 0.22 AC
Construction Status Under Construction
Building Size 30,911 SF
No. Stories 5
Year Built 2026
Parking Ratio 0.32/1,000 SF
Zoning MU-4 - permit moderate-density mixed-use development at a limited height and with an emphasis on housing.

Amenities

Site Amenities

  • Elevator

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 1 $2,100 742
1+2 12 $2,250 803
2+1 12 $2,400 803
2+2 4 $2,800 762
3+1 1 $3,000 1,188
4+2 1 $3,500 1,580
2+2 1 $2,300 798
4+2 1 $3,500 1,576
Very walkable
80/100
Fairly drivable
40/100
Good public transit
70/100
Moderately bikeable
60/100

Property Taxes

Property Taxes

Parcel Number
3260-0056
Land Assessment
$953,140 (2025)
Improvements Assessment
$46,330 (2025)
Total Assessment
$999,470 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2026
  • Listing ID: 39640582

  • Date on Market: 3/3/2026

  • Last Updated:

  • Address: 419-423 Kennedy St NW, Washington, DC 20011

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}