Log In/Sign Up
Your email has been sent.
419-423 Kennedy St NW 33 Unit Apartment Building $8,500,000 ($257,576/Unit) 8.06% Cap Rate Washington, DC 20011



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.
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 | Apartment Style | Mid-Rise |
| Price Per Unit | $257,576 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.22 AC |
| Cap Rate | 8.06% | Construction Status | Under Construction |
| Sale Condition | Redevelopment Project | Building Size | 30,911 SF |
| Gross Rent Multiplier | 10.25 | No. Stories | 5 |
| No. Units | 33 | Year Built | 2026 |
| Property Type | Multifamily | Parking Ratio | 0.32/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | MU-4 - permit moderate-density mixed-use development at a limited height and with an emphasis on housing. | ||
| 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 |
1 1
Very walkable
80/100
Fairly drivable
40/100
Good public transit
70/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 3260-0056 | Total Assessment | $999,470 (2025) |
| Land Assessment | $953,140 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $46,330 (2025) | Tax Year | 2026 |
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
1 of 11
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
419-423 Kennedy St NW
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
