Three-Unit Residential Income
1400 East Bristol Street Philadelphia, PA 19124
For Sale
$349,500
Three fully occupied units each with its own entrance, featuring one bedroom, living and dining space, and one bathroom.
Property Size1,428 SF
Price / SF$244.75
Days on Market367
Property Features for 1400 East Bristol Street
General Information
- Standard status
- Active
- Size
- 1,428 SF
- Property subtype
- Multi-Family / Fee Simple
Building Details
- Year Built
- 1925
Listing Agency:
Coldwell Banker Realty
(215) 501-2233
Listed By:
David Shamwell · License #RS334437
(215) 501-2233
Source:
Compass
Added: Jul 23, 2025
Changed: Jul 22
Last Checked: Jul 23 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 Coldwell Banker Realty
Investment Insights
Based on property information with market context.
1400 East Bristol Street is a three-unit residential income property configured with one-bedroom layouts in each unit. Each unit includes living space, dining space, and one bathroom. All three units are completely occupied by long-term tenants, and each unit has its own entrance. The mechanical room is located at the rear of the property, with spacious front and side yards suited for outdoor sitting.
The property is situated at the corner of Bristol Street and M Street in Philadelphia, within the Juniata area. For prospective buyers, additional information regarding lease agreements, monthly rent, rental licenses, and roof documentation is available through the listing agent.
The property is situated at the corner of Bristol Street and M Street in Philadelphia, within the Juniata area. For prospective buyers, additional information regarding lease agreements, monthly rent, rental licenses, and roof documentation is available through the listing agent.
Key Highlights
- 3‑unit property at the corner of Bristol St and M St with all units occupied by long‑term tenants
- Each unit has a 1‑bedroom layout with living space, dining space, and 1 bathroom
- Each unit has its own entrance
Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
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.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $28.3k | $19.80 |
| − Vacancy | −$2.0k | −$1.39 |
| EGI | $26.3k | $18.41 |
| − OpEx | −$7.9k | −$5.52 |
| NOI | $18.4k | $12.89 |
1,428 SF · lease $19.80/SF/yr · vacancy 7.03% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$262.9K
$230.0K – $306.7K
NOI $18,401 @ 7.0% cap · market cap 5.26%
Second Best
Apartment 5plus
$241.9K
$211.6K – $282.2K
NOI $16,931 @ 7.0% cap · market cap 4.84%
Theoretical Best
Specialty Retail
$821.4K
$718.7K – $958.3K
NOI $57,498 @ 7.0% cap · market cap 16.45%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
Triplexes
FAQs
What type of property is this?
Triplex - Three fully occupied units each with its own entrance, featuring one bedroom, living and dining space, and one bathroom.
Where is this triplex located?
The property is located at 1400 East Bristol Street Philadelphia, PA.
What is the asking price?
The asking price for this property is $349,500.
What are key features of this property?
This property features: 3‑unit property at the corner of Bristol St and M St with all units occupied by long‑term tenants; Each unit has a 1‑bedroom layout with living space, dining space, and 1 bathroom; Each unit has its own entrance
