Log In/Sign Up
Your email has been sent.
228 Manor Cir 7 Unit Apartment Building $1,133,319 CAD ($161,903 CAD/Unit) 6.84% Cap Rate Takoma Park, MD 20912
Investment Highlights
- Back on the market, buyer could not perform
- New Roof (2023)
- Paved Off-Street Parking
- Renovated, 7-Units in Highly Desirable Neighborhood
- Fully Occupied and Permitted
Executive Summary
Back on the market, buyer could not perform. SALE 100% Occupied, newly Renovated and well-maintained, 7-Unit Apartment Building in Takoma Park, Maryland. Nice mix of studios (5) and one-bedrooms (2). Walk to retail and restaurants. On site paved parking for residents. New Roof. See marketing flyer for more information.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$124,706
|
$39.59
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$6,013
|
$1.91
|
| Effective Gross Income |
$118,694
|
$37.68
|
| Taxes |
$18,863
|
$5.99
|
| Operating Expenses |
$18,684
|
$5.93
|
| Total Expenses |
$37,547
|
$11.92
|
| Net Operating Income |
$81,147
|
$25.76
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $124,706 |
| Annual Per SF | $39.59 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $6,013 |
| Annual Per SF | $1.91 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $118,694 |
| Annual Per SF | $37.68 |
| Taxes (CAD) | |
|---|---|
| Annual | $18,863 |
| Annual Per SF | $5.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $18,684 |
| Annual Per SF | $5.93 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $37,547 |
| Annual Per SF | $11.92 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $81,147 |
| Annual Per SF | $25.76 |
Property Facts
| Price | $1,133,319 CAD | Building Class | C |
| Price Per Unit | $161,903 CAD | Lot Size | 0.21 AC |
| Sale Type | Investment | Building Size | 3,150 SF |
| Cap Rate | 6.84% | Average Occupancy | 100% |
| No. Units | 7 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1950/2025 |
| Property Subtype | Apartment | Parking Ratio | 2.54/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | R-20 | ||
| Price | $1,133,319 CAD |
| Price Per Unit | $161,903 CAD |
| Sale Type | Investment |
| Cap Rate | 6.84% |
| No. Units | 7 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.21 AC |
| Building Size | 3,150 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built/Renovated | 1950/2025 |
| Parking Ratio | 2.54/1,000 SF |
| Zoning | R-20 |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Cable Ready
- Storage Space
- Refrigerator
- Oven
- Range
- Yard
- Patio
- Porch
Site Amenities
- Private Bathroom
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 5 | $1,484 CAD | 215 - 570 |
| 1+1 | 2 | $1,501 CAD | 635 - 800 |
1 1
Moderately walkable
60/100
Fairly drivable
50/100
Good public transit
70/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 13-01065796 | Total Assessment | $1,110,502 CAD |
| Land Assessment | $0 CAD | Annual Taxes | $18,863 CAD ($5.99 CAD/SF) |
| Improvements Assessment | $0 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
13-01065796
Land Assessment
$0 CAD
Improvements Assessment
$0 CAD
Total Assessment
$1,110,502 CAD
Annual Taxes
$18,863 CAD ($5.99 CAD/SF)
Tax Year
2025
1 of 9
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
228 Manor Cir
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.