Log In/Sign Up
Your email has been sent.
UCITY (DREXEL) 33-BED ASSET 619 N 35th St 12 Unit Apartment Building $3,800,000 ($316,667/Unit) 6.72% Cap Rate Philadelphia, PA 19104



Investment Highlights
- TURNKEY APARTMENT BUILDING
- TOP-10 USA MSA
- LOCATED BY PENN AND DREXEL
Executive Summary
Introducing 619 PHILADELPHIA, PA 19104 NORTH 35TH STREET, a modern apartment building with a 10-year tax abatement and fully leased units conveniently located near Drexel University and the University of Pennsylvania. Each unit features private bathrooms, spacious layouts, and premium finishes, offering a luxurious and comfortable living experience for tenants. The property's strategic positioning ensures a consistent flow of student and professional tenants. With a diverse mix of 2, 3, 4, and 5-bedroom units, this investment opportunity guarantees high rental income and long-term appreciation in one of Philadelphia's most sought-after neighborhoods. The property comes with detailed financials showcasing an annual gross income of $322,668 and a cap rate of 6.716%. Act now to own a piece of this high-demand real estate at 619 PHILADELPHIA, PA 19104 NORTH 35TH STREET and elevate your investment portfolio.
Investment highlights
Property Overview:
Property Type: Newly constructed, modern multifamily building with 11 residential units and 1 retail space.
Location: Prime location in University City, near Drexel University and the University of Pennsylvania.
Total Units: 33 bedrooms, 33 bathrooms, including 2, 3, 4, and 5-bedroom units. Each unit offers private bathrooms for tenant privacy.
Retail Space: Approx. 1,460 SF of ground-floor commercial/retail space with two bathrooms.
Completion Date: Renovation completed in August 2023, including the addition of a third floor.
Tax Abatement: Partial 10-year tax abatement.
Financials:
Asking Price: $3,800,000
Annual Gross Income: $322,668
Operating Expenses: $67,450.65 (%20.904 of gross income)
Annual Net Income: $255,217
Cap Rate: 6.7%
Property Features:
Spacious Layouts: Each unit boasts large living areas and abundant natural light, catering to student and professional tenants.
Fully Leased: Property is fully leased, with leases available upon request.
Modern Amenities: Premium finishes, private bathrooms in every bedroom, and flexible, open floor plans make this an attractive rental option.
Neighborhood Overview:
Located in the heart of University City, the property benefits from a high demand for rental housing due to its proximity to major educational institutions and employers like Drexel University, the University of Pennsylvania, and the Children’s Hospital of Philadelphia.
Vibrant Area: The neighborhood is a hub for education, healthcare, and innovation, drawing students, professionals, and businesses alike. With robust demand for residential and commercial properties, this area is ideal for long-term investment.
Investment highlights
Property Overview:
Property Type: Newly constructed, modern multifamily building with 11 residential units and 1 retail space.
Location: Prime location in University City, near Drexel University and the University of Pennsylvania.
Total Units: 33 bedrooms, 33 bathrooms, including 2, 3, 4, and 5-bedroom units. Each unit offers private bathrooms for tenant privacy.
Retail Space: Approx. 1,460 SF of ground-floor commercial/retail space with two bathrooms.
Completion Date: Renovation completed in August 2023, including the addition of a third floor.
Tax Abatement: Partial 10-year tax abatement.
Financials:
Asking Price: $3,800,000
Annual Gross Income: $322,668
Operating Expenses: $67,450.65 (%20.904 of gross income)
Annual Net Income: $255,217
Cap Rate: 6.7%
Property Features:
Spacious Layouts: Each unit boasts large living areas and abundant natural light, catering to student and professional tenants.
Fully Leased: Property is fully leased, with leases available upon request.
Modern Amenities: Premium finishes, private bathrooms in every bedroom, and flexible, open floor plans make this an attractive rental option.
Neighborhood Overview:
Located in the heart of University City, the property benefits from a high demand for rental housing due to its proximity to major educational institutions and employers like Drexel University, the University of Pennsylvania, and the Children’s Hospital of Philadelphia.
Vibrant Area: The neighborhood is a hub for education, healthcare, and innovation, drawing students, professionals, and businesses alike. With robust demand for residential and commercial properties, this area is ideal for long-term investment.
Financial Summary (Actual - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$322,668
|
$26.89
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$322,668
|
$26.89
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$67,451
|
$5.62
|
| Net Operating Income |
$255,217
|
$21.27
|
Financial Summary (Actual - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $322,668 |
| Annual Per SF | $26.89 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $322,668 |
| Annual Per SF | $26.89 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $67,451 |
| Annual Per SF | $5.62 |
| Net Operating Income | |
|---|---|
| Annual | $255,217 |
| Annual Per SF | $21.27 |
Property Facts
| Price | $3,800,000 | Building Class | C |
| Price Per Unit | $316,667 | Lot Size | 0.13 AC |
| Sale Type | Investment | Building Size | 12,000 SF |
| Cap Rate | 6.72% | Average Occupancy | 100% |
| No. Units | 12 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1920/2024 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | CMX-2 - primarily intended to accommodate active commercial and mixed-use development, including neighborhood-serving retail and service uses | ||
| Price | $3,800,000 |
| Price Per Unit | $316,667 |
| Sale Type | Investment |
| Cap Rate | 6.72% |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 12,000 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built/Renovated | 1920/2024 |
| Opportunity Zone |
Yes |
| Zoning | CMX-2 - primarily intended to accommodate active commercial and mixed-use development, including neighborhood-serving retail and service uses |
Amenities
Unit Amenities
- Air Conditioning
- Heating
- Kitchen
- Oven
- Range
Site Amenities
- 24 Hour Access
- Controlled Access
- Tenant Controlled HVAC
- Public Transportation
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+2 | 4 | - | - |
| 3+3 | 4 | - | - |
| 4+4 | 2 | - | - |
| 5+5 | 1 | - | - |
1 1
Exceptionally walkable
90/100
Fairly drivable
50/100
Exceptional public transit
90/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 881000704 | Improvements Assessment | $1,609,740 |
| Land Assessment | $178,860 | Total Assessment | $1,788,600 |
Property Taxes
Parcel Number
881000704
Land Assessment
$178,860
Improvements Assessment
$1,609,740
Total Assessment
$1,788,600
1 of 13
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
