Share This Listing

Message

940 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

100 Nadia St - 110 Unit MF Development 3.8 Acres of Commercial Land Offered at $8,235,928 CAD in Manassas, VA 20111

Save this listing!

Favourite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Downtown Urban environment
  • Diverse unit Mix: (6) Studios, (62) 1 bedroom, (42) 2 bedroom
  • Surface Parking - No Garage
  • low vacancy and steady rent growth
  • Low cost land development
  • Projected Gross rent is $2.725M

EXECUTIVE SUMMARY

We are pleased to present an exceptional investment opportunity in downtown Manassas Park City. This shovel-ready development offers a prime urban location with approved plans for a multifamily building that promises significant financial advantages and robust returns. The development encompasses 2.3 acres and includes a fully approved, shovel-ready plan for a 110-unit multifamily residential building with a total area of 115,535 square feet. The unit mix consists of (6) Studios, (62) 1 Bedroom, (42) 2 Bedroom. The structure will feature seven levels, utilizing either wood or steel frame construction, and will include surface level parking providing a huge cost advantage over garage or covered parking. The financial incentives for this project are substantial, including no proffers or impact fees, resulting in a
savings of $1.65 million. Additionally, an estimated $1.6 million in tax savings over ten years is available through a tax abatement plan, with no taxes in the first year. This enhances the attractiveness of this investment by providing immediate cost reductions and long-term financial benefits. The project is strategically located within an Opportunity Zone and a Qualified Census Tract (QCT), providing additional tax benefits and incentives for investment. With estimated gross rents of $2.7 million annually, this development reflects
strong market demand and favorable rental rates in the area. We invite interested investors to consider this prime development opportunity in Manassas Park City. With its approved plans, significant financial incentives, and strong revenue potential, this project is poised for success and offers a lucrative return on investment..

DATA ROOM Click Here to Access

FINANCIAL SUMMARY (PRO FORMA - 2023) Click Here to Access

ANNUAL (CAD) ANNUAL PER AC (CAD)
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 - 2023) Click Here to Access

Gross Rental Income (CAD)
Annual $99,999
Annual Per AC $9.99
Other Income (CAD)
Annual $99,999
Annual Per AC $9.99
Vacancy Loss (CAD)
Annual $99,999
Annual Per AC $9.99
Effective Gross Income (CAD)
Annual $99,999
Annual Per AC $9.99
Taxes (CAD)
Annual $99,999
Annual Per AC $9.99
Operating Expenses (CAD)
Annual $99,999
Annual Per AC $9.99
Total Expenses (CAD)
Annual $99,999
Annual Per AC $9.99
Net Operating Income (CAD)
Annual $99,999
Annual Per AC $9.99

PROPERTY FACTS

Price $8,235,928 CAD
Sale Type Investment
Sale Condition Redevelopment Project
No. Lots 1
Property Type Land
Property Subtype Commercial
Proposed Use Multifamily
Total Lot Size 3.80 AC
Zoning MU - Mixed Use Downtown : Approved plans for 110 unit Multifamily building. Project is construction ready

1 LOT AVAILABLE

Lot

Price $8,235,928 CAD
Price Per AC $2,167,349.53 CAD
Lot Size 3.80 AC

Cleared level lot will be delivered with most site development done.

DESCRIPTION

We are pleased to present an exceptional investment opportunity in downtown Manassas Park City. This shovel-ready development offers a prime urban location with approved plans for a multifamily building that promises significant financial advantages and robust returns. The development encompasses 2.3 acres and includes a fully approved, shovel-ready plan for a 110-unit multifamily residential building with a total area of 115,535 square feet. The unit mix consists of (6) Studios, (62) 1 Bedroom, (42) 2 Bedroom. The structure will feature seven levels, utilizing either wood or steel frame construction, and will include surface level parking providing a huge cost advantage over garage or covered parking. The financial incentives for this project are substantial, including no proffers or impact fees, resulting in a savings of $1.65 million. Additionally, an estimated $1.6 million in tax savings over ten years is available through a tax abatement plan, with no taxes in the first year. This enhances the attractiveness of this investment by providing immediate cost reductions and long-term financial benefits. The project is strategically located within an Opportunity Zone and a Qualified Census Tract (QCT), providing additional tax benefits and incentives for investment. With estimated gross rents of $2.7 million annually, this development reflects strong market demand and favorable rental rates in the area. We invite interested investors to consider this prime development opportunity in Manassas Park City. With its approved plans, significant financial incentives, and strong revenue potential, this project is poised for success and offers a lucrative return on investment.. The financial incentives for this project are substantial, including no proffers or impact fees, resulting in a savings of $1.65 million. Additionally, an estimated $1.6 million in tax savings over ten years is available through a tax abatement plan, with no taxes in the first year. This enhances the attractiveness of this investment by providing immediate cost reductions and long-term financial benefits. The project is strategically located within an Opportunity Zone and a Qualified Census Tract (QCT), providing additional tax benefits and incentives for investment. With estimated gross rents of $2.7 million annually, this development reflects strong market demand and favorable rental rates in the area. We invite interested investors to consider this prime development opportunity in Manassas Park City. With its approved plans, significant financial incentives, and strong revenue potential, this project is poised for success and offers a lucrative return on investment..

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
24-A-1C
Land Assessment
$3,926,863 CAD (2025)
Improvements Assessment
$0 CAD (2025)
Total Assessment
$3,926,863 CAD (2025)
Annual Taxes
-$1 CAD
Tax Year
2023
  • Listing ID: 29462814

  • Date on Market: 2023-09-07

  • Last Updated:

  • Address: 100 Nadia St, Manassas, VA 20111

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") }}