Residential Income Property with Rooftop
New
For Sale
$380,835
1013 17TH PLACE NE Unit 7, Washington, DC 20002
Two-bedroom residence with private outdoor space, modern finishes, and access to a full-length rooftop terrace.
Property Size837 SF
Days on Market4
Property Features for 1013 17TH PLACE NE Unit 7
General Information
Standard status
Active
Size
837 SF
Property subtype
Unit/Flat/Apartment
Additional Details
HOA Fee
$172
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$1,759
Amenities
rooftop terrace
semi-private outdoor space
in-unit washer and dryer
communal green space
Building Details
Building Size
837 SF
Year Built
2022
Listing Agency:
The Agency DC
Listed By:
Alejandro Luis A Martinez · License #BR98379367
(240) 258-2668
Source:
Kwcapitalproperties
Added: Sep 11
Changed: Sep 13
Last Checked: Sep 14 at 10:33AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of The Agency DC
Investment Insights
Based on property information with market context.
This residential income property is one of eight residences in a 2022 boutique building. The two-bedroom, two-bath home features an open living and dining area, wide-plank white oak flooring, and expansive windows that bring in natural light. Its kitchen includes quartz countertops, white shaker cabinetry, subway tile, black hardware, gas cooking, and brand-new stainless steel appliances. The primary suite has a walk-in closet, en suite bath, and private balcony, while both bathrooms feature contemporary gray-and-white tilework. An in-unit washer and dryer add everyday convenience.
Outdoor amenities include a full-length rooftop terrace with 360-degree views of the Washington, DC skyline, including the Washington Monument, along with access to a rear communal green space for grilling and picnics. The property is situated in Langston-Carver near the H Street Corridor, Union Market, and Ivy City. Water, trash, rooftop access, and use of the rear green space are included in the condominium services.
Outdoor amenities include a full-length rooftop terrace with 360-degree views of the Washington, DC skyline, including the Washington Monument, along with access to a rear communal green space for grilling and picnics. The property is situated in Langston-Carver near the H Street Corridor, Union Market, and Ivy City. Water, trash, rooftop access, and use of the rear green space are included in the condominium services.
Key Highlights
- One of eight residences in a 2022 boutique building
- Two bedrooms and two full baths with a private balcony
- Full‑length rooftop terrace with 360‑degree Washington, DC skyline views
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$14,250
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
3.74%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$285,000
$285.0K
Cap Rate 7%
$203,571
$203.6K
Cap Rate 9%
$158,333
$158.3K
Market Conditions
NOI Build-Up for 837 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$27.6K $33.00/SF
− Vacancy
−$1.7K −$2.05/SF
EGI
$25.9K $30.95/SF
− OpEx
−$11.7K −$13.93/SF
NOI
$14.2K $17.02/SF
Area
ZIP 20002
Vacancy
6.20%
Lease Rate
$33.00 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$285,000
Cap Rate 7%
$203,571
Cap Rate 9%
$158,333
Alternative Uses
Best Use
Apartment 5plus
$203.6K
$178.1K – $237.5K
NOI $14,250 @ 7.0% cap · market cap 3.74%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$432.1K
$378.1K – $504.2K
NOI $30,250 @ 7.0% cap · market cap 7.94%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
1,381
Businesses Nearby
Explore this area
Business Placement
Demographics for 20002, DC
69,422
Population
38,459
Households
1.8
Avg Household Size
33
Median Age
70%
College-Educated
95%
High-School Grad
5.1 sq mi
ZIP Area
13,612
Density / Sq Mi
$114,482
Median Household Income
$82,909
Median Earnings
$2,140
Median Rent
$813,700
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Residential income property - Two-bedroom residence with private outdoor space, modern finishes, and access to a full-length rooftop terrace.
Where is this residential income property located?
The property is located at 1013 17TH PLACE NE Unit 7 Washington, DC.
What is the asking price?
The asking price for this property is $380,835.
What are key features of this property?
This property features: One of eight residences in a 2022 boutique building; Two bedrooms and two full baths with a private balcony; Full‑length rooftop terrace with 360‑degree Washington, DC skyline views
