Se Connecter/S’inscrire
Votre courriel a été envoyé.
Mt Vernon Portfolio 3 biens • À vendre 4 245 293 $ CAD • Baltimore, MD
Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- Diverse income stream with 16 total units, including 15 residential apartments and one leased commercial space.
- Projected 10.74% cap rate upon execution of the business plan, offering compelling investment returns.
- Prime location near major employers such as Johns Hopkins University, MedStar Union Memorial Hospital, and UMMC Midtown Campus.
- Immediate cash flow with 70% occupancy and significant upside through lease-up to full stabilization.
- Modern unit features include central A/C, hardwood floors, granite countertops, and in-unit laundry in select apartments.
- Excellent transit access with proximity to Amtrak Penn Station and multiple CityLink and LocalLink routes.
Résumé de l'annonce
The Mt. Vernon Portfolio is offered at $2,999,995, representing an 8.99% going-in cap rate based on a T-12 NOI of approximately $269,000. Current average rents of $850/unit are well below the submarket average of roughly $1,200/unit, creating clear value-add upside.
A key highlight is the attractive assumable debt, including a $1,875,000 loan at 3.75% with the option to add a $650,000 supplemental loan at 6.50%, for a combined loan balance of $2,525,000. This creates a blended rate of approximately 4.46%, 84% LTV, and a projected 19.78% takeover cash-on-cash return.
Pro forma rents of approximately $1,270/unit support a projected Year-1 NOI of ~$287,000, a 9.58% pro forma cap rate, and ~22.93% cash-on-cash return, with additional upside from laundry income and converting the vacant Maryland Avenue unit.
The portfolio is located in a prime Mt. Vernon corridor near major dining, cultural, educational, medical, and transit anchors, including Lexington Market, the Walters Art Museum, Peabody Institute, UMMC Midtown, University of Maryland Baltimore, Johns Hopkins, Light RailLink, Metro SubwayLink, CityLink routes, and the Charm City Circulator.
A key highlight is the attractive assumable debt, including a $1,875,000 loan at 3.75% with the option to add a $650,000 supplemental loan at 6.50%, for a combined loan balance of $2,525,000. This creates a blended rate of approximately 4.46%, 84% LTV, and a projected 19.78% takeover cash-on-cash return.
Pro forma rents of approximately $1,270/unit support a projected Year-1 NOI of ~$287,000, a 9.58% pro forma cap rate, and ~22.93% cash-on-cash return, with additional upside from laundry income and converting the vacant Maryland Avenue unit.
The portfolio is located in a prime Mt. Vernon corridor near major dining, cultural, educational, medical, and transit anchors, including Lexington Market, the Walters Art Museum, Peabody Institute, UMMC Midtown, University of Maryland Baltimore, Johns Hopkins, Light RailLink, Metro SubwayLink, CityLink routes, and the Charm City Circulator.
Salle de données Cliquez ici pour accéder à
- Offering Memorandum
Taxes et dépenses d’exploitation (Pro forma - 2026) Cliquez ici pour accéder à |
Annuel (CAD) |
|---|---|
| Revenu de location brut |
$99,999
|
| Autres revenus |
-
|
| Perte due à l’inoccupation |
-
|
| Revenu brut effectif |
$99,999
|
| Revenu net d’exploitation |
-
|
Taxes et dépenses d’exploitation (Pro forma - 2026) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | - |
Faits sur la propriété
| Prix | 4 245 293 $ CAD | Nombre de propriétés | 3 |
| Prix/pi² | 299,34 $ CAD / pi² | Individuellement en vente | 0 |
| Type de vente | Investissement | Taille totale du bâtiment | 14 182 pi² |
| Statut | Actif | Superficie totale du terrain | 0,12 AC |
| Prix | 4 245 293 $ CAD |
| Prix/pi² | 299,34 $ CAD / pi² |
| Type de vente | Investissement |
| Statut | Actif |
| Nombre de propriétés | 3 |
| Individuellement en vente | 0 |
| Taille totale du bâtiment | 14 182 pi² |
| Superficie totale du terrain | 0,12 AC |
Propriétés
| Nom de la propriété/adresse | Type de propriété | Taille | Année de construction | Prix individuel |
|---|---|---|---|---|
| 1323 N Calvert St, Baltimore, MD 21202 | Bureau | 1 440 pi² | 1900 | - |
| 2200 Maryland Ave, Baltimore, MD 21218 | Immeuble residentiel | 11 000 pi² | 1950 | - |
| 1303 N Calvert St, Baltimore, MD 21202 | Immeuble residentiel | 1 742 pi² | 1960 | - |
1 1
1 de 14
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
Mt Vernon Portfolio
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.