Residential Income Property with
For Sale
$199,000
3900 TUNLAW ROAD NW Unit 101, Washington, DC 20007
The one-bedroom residence includes assigned parking, storage, and access to shared building amenities.
Property Size800 SF
Price / SF$248.75
Days on Market36
Property Features for 3900 TUNLAW ROAD NW Unit 101
General Information
Standard status
Active
Size
800 SF
Property subtype
Unit/Flat/Apartment
Site & Location
Neighborhood
Glover Park
Units
Unit Mix
1 x 1BR/1BA
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$82,605
Amenities
gym
rooftop deck
entrance lobby
laundry room
storage
Building Details
Year Built
1959
Buildings
1
Listing Agency:
Jack Realty Group
Listed By:
John Pruski · License #BR98377715
(202) 213-4744
Source:
Jackrealtygroup
Added: Sep 24
Changed: Oct 27
Last Checked: Oct 26 at 3:38PM
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 Jack Realty Group
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 approximately 800-square-foot residence has one bedroom, a walk-in closet, a linen closet, and an additional guest closet in the foyer. The kitchen was remodeled with 42-inch white cabinetry, stainless steel appliances, a 5-burner gas stove, upgraded countertops, and a custom backsplash. Marble tile defines the kitchen and dining area, while LVP flooring runs throughout the rest of the home. The remodeled bathroom features white subway tile, a vanity, and ceramic tile flooring. The property was built in 1959, and assigned parking and storage convey.
The building offers a gym, rooftop deck, lobby, and laundry room, and allows pets. Co-op fees include taxes, utilities, and the underlying mortgage. Shops and restaurants are steps away in Glover Park.
The building offers a gym, rooftop deck, lobby, and laundry room, and allows pets. Co-op fees include taxes, utilities, and the underlying mortgage. Shops and restaurants are steps away in Glover Park.
Key Highlights
- Approximately 800‑square‑foot residence with one bedroom
- Assigned parking and storage convey with the property
- Remodeled kitchen with 42‑inch cabinetry and a 5‑burner gas stove
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$13,292
Cap Rate
6.68%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$265,840
$265.8K
Cap Rate 7%
$189,886
$189.9K
Cap Rate 9%
$147,689
$147.7K
Market Conditions
NOI Build-Up for 800 SF
Gross rent
$25.4K $31.80/SF
− Vacancy
−$1.3K −$1.59/SF
EGI
$24.2K $30.21/SF
− OpEx
−$10.9K −$13.59/SF
NOI
$13.3K $16.62/SF
Area
Washington, DC
Vacancy
5.00%
Lease Rate
$31.80 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$265,840
Cap Rate 7%
$189,886
Cap Rate 9%
$147,689
Alternative Uses
Best Use
Apartment 5plus
$189.9K
$166.2K – $221.5K
NOI $13,292 @ 7.0% cap · market cap 6.68%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$411.5K
$360.1K – $480.1K
NOI $28,805 @ 7.0% cap · market cap 14.47%
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
1,657
Businesses Nearby
Explore this area
Business Placement
Demographics for 20007, DC
26,827
Population
13,583
Households
2
Avg Household Size
35
Median Age
87%
College-Educated
98%
High-School Grad
3.1 sq mi
ZIP Area
8,654
Density / Sq Mi
$142,783
Median Household Income
$93,107
Median Earnings
$2,066
Median Rent
$1,202,900
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 - The one-bedroom residence includes assigned parking, storage, and access to shared building amenities.
Where is this residential income property located?
The property is located at 3900 TUNLAW ROAD NW Unit 101 Washington, DC.
What is the asking price?
The asking price for this property is $199,000.
What are key features of this property?
This property features: Approximately 800‑square‑foot residence with one bedroom; Assigned parking and storage convey with the property; Remodeled kitchen with 42‑inch cabinetry and a 5‑burner gas stove
