Two-Bedroom Residential Income
For Sale
$289,000
4120 14TH STREET NW Unit 31, Washington, DC 20011
Eastern and southern exposures bring natural light into this corner residence.
Property Size734 SF
Price / SF$393.73
Days on Market65
Property Features for 4120 14TH STREET NW Unit 31
General Information
Standard status
Active
Size
734 SF
Property subtype
Unit/Flat/Apartment
Site & Location
Neighborhood
Northwest
Public Transit
Yes
Units
Unit Mix
1 x 2BR
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$1,600
Amenities
in-unit washer/dryer combo
granite island
breakfast bar
hardwood floors
stainless steel appliances
central HVAC with exposed ductwork
Building Details
Building Size
734 SF
Year Built
1920
Listing Agency:
Jack Realty Group
Listed By:
John Pruski · License #BR98377715
(202) 213-4744
Source:
Jackrealtygroup
Added: Aug 27
Changed: Oct 26
Last Checked: Oct 26 at 2:44PM
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 734-square-foot, two-bedroom corner residence includes hardwood flooring, a granite island with breakfast bar, stainless steel appliances, and an in-unit washer-dryer combination. Central HVAC serves the unit, with exposed ductwork. The building dates to 1920.
The property at 4120 14th Street NW sits across from the recreation center near Upshur Street. Grocery stores, restaurants, Ace Hardware, and Target are among the nearby retail options. Both the Petworth and Columbia Heights Metro stations are accessible from the property.
The property at 4120 14th Street NW sits across from the recreation center near Upshur Street. Grocery stores, restaurants, Ace Hardware, and Target are among the nearby retail options. Both the Petworth and Columbia Heights Metro stations are accessible from the property.
Key Highlights
- Two‑bedroom corner residence with 734 square feet
- Eastern and southern exposures
- In‑unit washer‑dryer combination
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$11,682
Cap Rate
4.04%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$233,640
$233.6K
Cap Rate 7%
$166,886
$166.9K
Cap Rate 9%
$129,800
$129.8K
Market Conditions
NOI Build-Up for 734 SF
Gross rent
$22.5K $30.72/SF
− Vacancy
−$1.3K −$1.78/SF
EGI
$21.2K $28.94/SF
− OpEx
−$9.6K −$13.02/SF
NOI
$11.7K $15.92/SF
Area
ZIP 20011
Vacancy
5.80%
Lease Rate
$30.72 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$233,640
Cap Rate 7%
$166,886
Cap Rate 9%
$129,800
Alternative Uses
Best Use
Apartment 5plus
$166.9K
$146.0K – $194.7K
NOI $11,682 @ 7.0% cap · market cap 4.04%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$379.0K
$331.6K – $442.1K
NOI $26,528 @ 7.0% cap · market cap 9.18%
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
2,009
Businesses Nearby
Explore this area
Business Placement
Demographics for 20011, DC
67,815
Population
29,658
Households
2.3
Avg Household Size
37
Median Age
55%
College-Educated
90%
High-School Grad
5.4 sq mi
ZIP Area
12,558
Density / Sq Mi
$108,377
Median Household Income
$69,147
Median Earnings
$1,636
Median Rent
$722,200
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 - Eastern and southern exposures bring natural light into this corner residence.
Where is this residential income property located?
The property is located at 4120 14TH STREET NW Unit 31 Washington, DC.
What is the asking price?
The asking price for this property is $289,000.
What are key features of this property?
This property features: Two‑bedroom corner residence with 734 square feet; Eastern and southern exposures; In‑unit washer‑dryer combination
