Updated Two-Bedroom
For Sale
$299,500
3200 S 28TH STREET Unit 202, Alexandria, VA 22302
A full interior refresh includes a new kitchen, custom bathroom, and washer-dryer combination inside the home.
Property Size930 SF
Price / SF$322.04
Days on Market121
Property Features for 3200 S 28TH STREET Unit 202
General Information
Standard status
Active
Size
930 SF
Property subtype
Unit/Flat/Apartment
Site & Location
Neighborhood
Alexandria West
Additional Details
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$3,991
Building Details
Building Size
930 SF
Year Built
1961
Listing Agency:
NetRealtyNow.com, LLC
Listed By:
Thomas S Hennerty · License #3590613
(703) 581-8605
Source:
Jackrealtygroup
Added: Jun 30
Changed: Oct 27
Last Checked: Oct 26 at 4:06PM
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 NetRealtyNow.com, LLC
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This 930-square-foot residence in the Bolling Brook community has two bedrooms and one full bathroom. Interior improvements include a kitchen with Calacata quartz countertops, black hardware, and stainless steel appliances, plus a custom-designed bathroom. Waterproof luxury vinyl flooring, fresh wall paint, recessed lighting, and an in-unit washer-dryer combination round out the updates. The HVAC system is listed as installed in June 2026. The property was built in 1961.
Key Highlights
- 930‑square‑foot residence with 2 bedrooms and 1 full bathroom
- Kitchen features Calacata quartz countertops, black hardware, and stainless steel appliances
- Custom‑designed bathroom and waterproof luxury vinyl flooring
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$14,256
Cap Rate
4.76%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$285,120
$285.1K
Cap Rate 7%
$203,657
$203.7K
Cap Rate 9%
$158,400
$158.4K
Market Conditions
NOI Build-Up for 930 SF
Gross rent
$27.3K $29.40/SF
− Vacancy
−$1.4K −$1.53/SF
EGI
$25.9K $27.87/SF
− OpEx
−$11.7K −$12.54/SF
NOI
$14.3K $15.33/SF
Area
Alexandria, VA
Vacancy
5.20%
Lease Rate
$29.40 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$285,120
Cap Rate 7%
$203,657
Cap Rate 9%
$158,400
Alternative Uses
Best Use
Apartment 5plus
$203.7K
$178.2K – $237.6K
NOI $14,256 @ 7.0% cap · market cap 4.76%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$516.5K
$452.0K – $602.6K
NOI $36,158 @ 7.0% cap · market cap 12.07%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
1,370
Businesses Nearby
Explore this area
Business Placement
Demographics for 22302, VA
17,972
Population
9,660
Households
1.9
Avg Household Size
38
Median Age
70%
College-Educated
93%
High-School Grad
2.3 sq mi
ZIP Area
7,814
Density / Sq Mi
$127,037
Median Household Income
$83,782
Median Earnings
$2,039
Median Rent
$630,600
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Frequently Asked Questions
What type of property is this?
Residential income property - A full interior refresh includes a new kitchen, custom bathroom, and washer-dryer combination inside the home.
Where is this residential income property located?
The property is located at 3200 S 28TH STREET Unit 202 Alexandria, VA.
What is the asking price?
The asking price for this property is $299,500.
What are key features of this property?
This property features: 930‑square‑foot residence with 2 bedrooms and 1 full bathroom; Kitchen features Calacata quartz countertops, black hardware, and stainless steel appliances; Custom‑designed bathroom and waterproof luxury vinyl flooring
