Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Takoma Park Multifamily Investment Title is generated by Realmo AI

    805 HOUSTON Ave, Takoma Park, MD 20912

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $659,900

    Four-unit property in Takoma Park with income potential.

    Type:Investment
    Property size:
    2,100 SF
    Lot size:
    0.14 Acres
    Price / SF:
    $314/SF
    Added:
    Mar 23, 2026
    Days on Market:
    61
    Last Refresh:
    Mar 20 at 1:20 pm

    Property Features for 805 HOUSTON Ave

    General Information

    Standard status
    Active
    Size
    2,100 SF
    Lot size
    0.14 Acres
    Property subtype
    Investment

    Building Details

    Year Built
    1939

    We can help!

    Listing Contact
    Sandra L Peralta

    Listing agent Sandra L Peralta License #665157

    Listing office Smart Realty

    Listing date Mar 23, 2026

    Source Elliman

    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 Smart Realty

    HighLights

    • Prime Takoma Park location with convenient access to amenities and commuter routes.
    • Four 1‑bedroom, 1‑bathroom units offering strong rental income potential.
    • Separate utilities for each unit (tenants pay electricity).
    • Generous 5,922 sq ft lot with excellent parking potential.
    • Unfinished basement with laundry area and centralized utility access.
    • Three of the four units are currently tenant‑occupied.

    Overview

    This four-unit multifamily property is located in Takoma Park. Each unit includes one bedroom and one bathroom. Three of the units are currently occupied by tenants. The property features an unfinished basement with a designated laundry area, which houses the water heaters and utility meters. Each unit has separate utilities, with tenants responsible for electricity, while the owner covers the water bill. The above-grade finished square footage is estimated to be approximately 2,100 square feet. The property is situated on a 5,922 sq ft lot, offering outdoor space and parking potential. The location provides convenient access to shopping, dining, parks, and major commuter routes. The property is being sold "As Is", and the seller will not pay for repairs. It is intended as a residential income property.

    Financial Insights

    Value Estimation Calculated for Multifamily LT 5

    Conservative
    $442.8K
    NOI $39,850 @ 9.00% cap · cautious / downside scenario
    Moderate
    $569.3K
    NOI $39,850 @ 7.00% cap · market / base-case scenario
    Aggressive
    $797.0K
    NOI $39,850 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    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.
         Calculated for Multifamily LT 5

    Component $ $/SF
    Gross rent $61.0k $29.04
    − Vacancy −$4.1k −$1.93
    EGI $56.9k $27.11
    − OpEx −$17.1k −$8.13
    NOI $39.8k $18.98
    2,100 SF · lease $29.04/SF/yr · vacancy 6.65% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Multifamily LT 5
    $569.3K
    $498.1K – $664.2K (±1% cap)
    NOI $39,850 @ 7.0% cap · market cap 6.04%
    Second Best
    Apartment 5plus
    $495.3K
    $433.4K – $577.9K (±1% cap)
    NOI $34,674 @ 7.0% cap · market cap 5.25%
    Theoretical Best
    Specialty Retail
    $738.7K
    $646.4K – $861.9K (±1% cap)
    NOI $51,711 @ 7.0% cap · market cap 7.84%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Quadplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Daycare Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Takoma Park
    County
    Montgomery
    State
    Maryland
    Longitude
    -77.0011446
    Latitude
    38.9909977

    Nearby Similar for Sale

    • $549,000
      3,500 SF

      Takoma Park Multifamily Investment Opportunity

      Five-unit apartment building in Takoma Park with value-add potential.
      700-A CHANEY Drive, TAKOMA PARK, MD 20912
      View Details
    • $525,000

      Takoma Park Office Condo

      Professional office condo in Takoma Park, ideal for various services.
      7610 CARROLL Ave 310, Takoma Park, MD 20912
      View Details
    • $575,000
      3,500 SF

      Takoma Park Multifamily Investment

      Five-unit apartment building in Takoma Park near Sligo Creek.
      700 Chaney Drive, Takoma Park, MD 20912
      View Details
    • $899,500
      2,772 SF

      Renovated Takoma Park Triplex

      Fully renovated triplex with strong cash flow and modern systems.
      8001 Garland Avenue, Takoma Park, MD 20912
      View Details
    • $650,000

      Takoma Park Multifamily Investment Opportunity

      Five-unit multifamily property in Takoma Park, MD, priced below appraisal.
      7908 FLOWER Ave, Takoma Park, MD 20912
      View Details
    • $525,000

      Professional Office Condo in Takoma

      Bright, versatile office condo near Takoma Metro.
      7610 Carroll Ave #310, TAKOMA PARK, MD 20912
      View Details
    • $997,000

      Multifamily Property in Takoma Park

      Fully occupied multifamily property requiring complete renovation in Takoma Park.
      8512 GLENVIEW Ave, Takoma Park, MD 20912
      View Details
    • $1,350,000

      Takoma Park 5-Unit Apartment Building

      All-brick 5-unit apartment building near Long Branch Stream Valley Park.
      921 PROSPECT St, Takoma Park, MD 20912
      View Details
    • $3,500,000

      Takoma Park Church For Sale

      Well-maintained church near future purple line station in Takoma Park.
      8609 GREENWOOD AVENUE, TAKOMA PARK, MD 20912
      View Details
    • $1,250,000
      5,711 SF

      Takoma Park Mixed-Use Property

      Mixed-use property in Takoma Park's vibrant commercial district.
      7030 Carroll Ave, Takoma Park, MD 20912
      View Details
    • $1,400,000

      All-Brick Apartment Building Overlooking Park

      Five-unit apartment building with park views and updated amenities.
      921 Prospect St, TAKOMA PARK, MD 20912
      View Details
    • $825,000

      Takoma Park Multifamily Investment Property

      Renovated, fully occupied 7-unit apartment building in Takoma Park.
      228 Manor Cir, TAKOMA PARK, MD 20912
      View Details

    FAQs

    What type of property is this?
    Quadplex - Four-unit property in Takoma Park with income potential.
    Where is this quadplex located?
    The property is located at 805 HOUSTON Ave Takoma Park, MD.
    What is the asking price?
    The asking price for this property is $659,900.
    What are key features of this property?
    This property features: Prime Takoma Park location with convenient access to amenities and commuter routes.; Four 1‑bedroom, 1‑bathroom units offering strong rental income potential.; Separate utilities for each unit (tenants pay electricity).
    (703) 891-4520
    We can help!
    Listing Contact
    Sandra L Peralta
    Real Estate License ID: 665157
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    805 HOUSTON Ave, Takoma Park, MD 20912
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!