12-Unit Apartment
For Sale
$2,999,999
122127 N 27th Street, Philadelphia, PA 19121
Two-bedroom apartments include stainless appliances, washer-dryer combos, and high-efficiency HVAC systems.
Property Size11,760 SF
Price / SF$255.10
Days on Market30
Property Features for 122127 N 27th Street
General Information
Standard status
Active
Size
11,760 SF
Property subtype
Commercial
Occupancy
100%
Lease Term
[]
Additional Details
Multifamily Units
12
Amenities
ceiling fans
oversized windows
high ceilings
pendant lighting
stainless appliances
washer-dryer combos
LVP flooring
Building Details
Year Built
2017
Buildings
2
Construction
brick
Listing Agency:
Keller Williams Liberty Place
(267) 435-8015
Listed By:
Ryan J McManus · License #RS316262
Source:
Deepcreeklake
Added: Jul 16
Changed: Aug 13
Last Checked: Aug 13 at 2:22PM
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 Keller Williams Liberty Place
Investment Insights
Based on property information with market context.
Brewery Row is a 12-unit apartment building comprising two adjacent brick buildings that operate as one community under two Tax IDs. Built in 2017, the 11,760-square-foot multifamily asset features light-filled two-bedroom apartments with kitchens and baths, oversized windows, high ceilings, pendant lighting, ceiling fans, LVP flooring, stainless appliances, washer-dryer combos, and high-efficiency HVAC systems and mechanicals.
The property is located off Girard Avenue along the 27th Street corridor in Philadelphia’s Brewerytown section. It is described as walkable to amenities along Girard Avenue, Fairmount Avenue restaurants and cafes, the Museums District, Schuylkill River Trail, Boathouse Row, and Fairmount Park. All 12 units are leased at market rate, and the property includes a 10-year tax abatement.
The property is located off Girard Avenue along the 27th Street corridor in Philadelphia’s Brewerytown section. It is described as walkable to amenities along Girard Avenue, Fairmount Avenue restaurants and cafes, the Museums District, Schuylkill River Trail, Boathouse Row, and Fairmount Park. All 12 units are leased at market rate, and the property includes a 10-year tax abatement.
Key Highlights
- 12‑unit apartment building totaling 11,760 SF
- Built in 2017 with two adjacent buildings operating as one community
- All 12 units leased at market rate
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
$184,979
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
6.17%
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%
$3,699,580
$3.7M
Cap Rate 7%
$2,642,557
$2.6M
Cap Rate 9%
$2,055,322
$2.1M
Market Conditions
NOI Build-Up for 11,760 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
$357.0K $30.36/SF
− Vacancy
−$20.7K −$1.76/SF
EGI
$336.3K $28.60/SF
− OpEx
−$151.3K −$12.87/SF
NOI
$185.0K $15.73/SF
Area
Philadelphia, PA
Vacancy
5.80%
Lease Rate
$30.36 /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%
$3,699,580
Cap Rate 7%
$2,642,557
Cap Rate 9%
$2,055,322
Alternative Uses
Best Use
Apartment 5plus
$2.64M
$2.31M – $3.08M
NOI $184,979 @ 7.0% cap · market cap 6.17%
Second Best
—
—
no second resolved use
Theoretical Best
Multifamily LT 5
$2.87M
$2.51M – $3.34M
NOI $200,683 @ 7.0% cap · market cap 6.69%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Current Use
Lease Details
12
Residential units
100%
Occupancy
Location Intelligence
Trade Area within ½ mile
1,077
Businesses Nearby
Explore this area
Business Placement
Demographics for 19121, PA
41,799
Population
19,673
Households
2.1
Avg Household Size
28
Median Age
25%
College-Educated
84%
High-School Grad
2.4 sq mi
ZIP Area
17,416
Density / Sq Mi
$36,208
Median Household Income
$29,915
Median Earnings
$1,082
Median Rent
$250,100
Median Home Value
Market
Vacancy Rate% for Multifamily in Northeast region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Apartment building - Two-bedroom apartments include stainless appliances, washer-dryer combos, and high-efficiency HVAC systems.
Where is this apartment building located?
The property is located at 122127 N 27th Street Philadelphia, PA.
What is the asking price?
The asking price for this property is $2,999,999.
What are key features of this property?
This property features: 12‑unit apartment building totaling 11,760 SF; Built in 2017 with two adjacent buildings operating as one community; All 12 units leased at market rate
