1428 PARK Rd NW, Washington, DC 20010
High-performing mixed-use asset with strong tenants and immediate cash flow.
- Added:
- Apr 24, 2026
- Days on Market:
- 52
- Last Refresh:
- Apr 24 at 3:33 pm
Property Features for 1428 PARK Rd NW
General Information
- Standard status
- Active
- Size
- 5,862 SF
- Property subtype
- Commercial
Building Details
- Year Built
- 1924
Listing agent Nancy V Miranda License #SP98362948 (202) 276-1212
Listing office Allegiance Realty Partners, LLC (202) 276-1212
Listing date Apr 24, 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 Allegiance Realty Partners, LLC
HighLights
- High‑performing mixed‑use asset with immediate cash flow from established tenants.
- Prime location in Columbia Heights, steps from the Metro and surrounded by active corridors.
- Anchored by a long‑term neighborhood restaurant generating substantial monthly income.
- Total monthly income of $17,300 provides a stabilized base with upside potential.
- Excellent walk, bike, and transit scores (88, 80, and 75 respectively).
- Asking price aligns with current tax assessed values.
Overview
Local Financial Insights For Specialty Retail
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 | $154.8k | $26.40 |
| − Vacancy | −$5.4k | −$0.92 |
| EGI | $149.3k | $25.48 |
| − OpEx | −$37.3k | −$6.37 |
| NOI | $112.0k | $19.11 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Washington
- County
- District of Columbia
- State
- District of Columbia
- Longitude
- -77.0338543
- Latitude
- 38.9304801