One-Bedroom Residential Income
For Sale
$199,900
4120 NW 14TH STREET NW Unit 25, Washington, DC 20011
The condominium includes a private balcony, updated kitchen and bath, and shared basement laundry facilities.
Property Size523 SF
Price / SF$382.22
Days on Market104
Property Features for 4120 NW 14TH STREET NW Unit 25
General Information
Standard status
Active
Size
523 SF
Property subtype
Unit/Flat/Apartment
Site & Location
Neighborhood
Northwest
Public Transit
Yes
Units
Unit Mix
1 x 1BR/1BA
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$2,029
Amenities
common laundry facilities
balcony
Building Details
Building Size
523 SF
Year Built
1920
Listing Agency:
Pearson Smith Realty, LLC
Listed By:
Tammy L Locher · License #SP98370835
(703) 203-0652
Source:
Jackrealtygroup
Added: Jul 17
Changed: Oct 27
Last Checked: Oct 26 at 3:17PM
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 Pearson Smith Realty, 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 523-square-foot condominium contains one bedroom and one bathroom, with a living area opening onto a small balcony. The kitchen and bathroom have been updated, and new flooring was installed in the living room and bedroom. Fresh paint and a wall-mounted heating and air conditioning unit are also included. The building dates to 1920 and has common laundry facilities in the basement.
The home is at 4120 NW 14th Street NW in Washington, DC, near shopping, restaurants, parks, and public transportation.
The home is at 4120 NW 14th Street NW in Washington, DC, near shopping, restaurants, parks, and public transportation.
Key Highlights
- 523‑square‑foot, one‑bedroom, one‑bathroom condominium
- Private balcony off the living area
- Updated kitchen and bathroom; new flooring in living room and bedroom
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$8,324
Cap Rate
4.16%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$166,480
$166.5K
Cap Rate 7%
$118,914
$118.9K
Cap Rate 9%
$92,489
$92.5K
Market Conditions
NOI Build-Up for 523 SF
Gross rent
$16.1K $30.72/SF
− Vacancy
−$932 −$1.78/SF
EGI
$15.1K $28.94/SF
− OpEx
−$6.8K −$13.02/SF
NOI
$8.3K $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%
$166,480
Cap Rate 7%
$118,914
Cap Rate 9%
$92,489
Alternative Uses
Best Use
Apartment 5plus
$118.9K
$104.1K – $138.7K
NOI $8,324 @ 7.0% cap · market cap 4.16%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$270.0K
$236.3K – $315.0K
NOI $18,902 @ 7.0% cap · market cap 9.46%
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 - The condominium includes a private balcony, updated kitchen and bath, and shared basement laundry facilities.
Where is this residential income property located?
The property is located at 4120 NW 14TH STREET NW Unit 25 Washington, DC.
What is the asking price?
The asking price for this property is $199,900.
What are key features of this property?
This property features: 523‑square‑foot, one‑bedroom, one‑bathroom condominium; Private balcony off the living area; Updated kitchen and bathroom; new flooring in living room and bedroom
