One-Bedroom Co-op
For Sale
$179,000
3900 TUNLAW ROAD NW Unit 206, Washington, DC 20007
The unit comes with parking and extra storage, plus access to shared fitness and outdoor spaces.
Property Size787 SF
Price / SF$227.45
Days on Market71
Property Features for 3900 TUNLAW ROAD NW Unit 206
General Information
Standard status
Active
Size
787 SF
Property subtype
Unit/Flat/Apartment
Site & Location
Neighborhood
Glover Park
Public Transit
Yes
Units
Unit Mix
1 x 1BR/1BA
Multifamily Units
1
Additional Details
HOA Fee
$932
Taxes and HOA fees
Annual Taxes
$924
Amenities
gym
roof deck
garden deck
on-site management office
extra storage
Building Details
Building Size
787 SF
Year Built
1959
Listing Agency:
Jack Realty Group
Listed By:
John Pruski · License #BR98377715
(202) 213-4744
Source:
Jackrealtygroup
Added: Aug 19
Changed: Oct 27
Last Checked: Oct 26 at 3:48PM
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 787-square-foot, one-bedroom co-op apartment has a living room, a separate dining room and an updated kitchen with quartz counters, tile backsplash, ample cabinets and stainless steel appliances. The bedroom measures 12 by 16 feet, faces east and has three closets. A remodeled hall bathroom completes the unit. The building dates to 1959 and offers a gym, roof deck, garden deck and on-site management office; parking and extra storage are included.
Bus service, Bikeshare stations and woodland walking trails are nearby. Shops, banks, gyms, restaurants, dry cleaners, grocery stores and convenience stores are within walking distance. The property information also notes access to Downtown, Maryland and Virginia.
Bus service, Bikeshare stations and woodland walking trails are nearby. Shops, banks, gyms, restaurants, dry cleaners, grocery stores and convenience stores are within walking distance. The property information also notes access to Downtown, Maryland and Virginia.
Key Highlights
- 787‑square‑foot, one‑bedroom co‑op apartment
- Updated kitchen with quartz counters, tile backsplash and stainless steel appliances
- 12 by 16‑foot east‑facing bedroom with three closets
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$13,076
Cap Rate
7.31%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$261,520
$261.5K
Cap Rate 7%
$186,800
$186.8K
Cap Rate 9%
$145,289
$145.3K
Market Conditions
NOI Build-Up for 787 SF
Gross rent
$25.0K $31.80/SF
− Vacancy
−$1.3K −$1.59/SF
EGI
$23.8K $30.21/SF
− OpEx
−$10.7K −$13.59/SF
NOI
$13.1K $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%
$261,520
Cap Rate 7%
$186,800
Cap Rate 9%
$145,289
Alternative Uses
Best Use
Apartment 5plus
$186.8K
$163.5K – $217.9K
NOI $13,076 @ 7.0% cap · market cap 7.31%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$404.8K
$354.2K – $472.3K
NOI $28,337 @ 7.0% cap · market cap 15.83%
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 unit comes with parking and extra storage, plus access to shared fitness and outdoor spaces.
Where is this residential income property located?
The property is located at 3900 TUNLAW ROAD NW Unit 206 Washington, DC.
What is the asking price?
The asking price for this property is $179,000.
What are key features of this property?
This property features: 787‑square‑foot, one‑bedroom co‑op apartment; Updated kitchen with quartz counters, tile backsplash and stainless steel appliances; 12 by 16‑foot east‑facing bedroom with three closets
