Residential Income Property with
For Sale
$268,000
4515 WILLARD AVENUE Unit 2119S, Chevy Chase, MD 20815
A designated garage space accompanies the updated bathroom and kitchen with stainless steel appliances.
Property Size869 SF
Price / SF$308.40
Days on Market36
Property Features for 4515 WILLARD AVENUE Unit 2119S
General Information
Standard status
Active
Size
869 SF
Total Parking Spaces
1
Property subtype
Unit/Flat/Apartment
Additional Details
Public Transit
Yes
Multifamily Units
1
Taxes and HOA fees
Annual Taxes
$2,841
Amenities
rooftop pool
sundeck
fitness center
restaurant
library/reading room
convenience store
24-hour desk attendants
complimentary shuttle
on-site laundry
Building Details
Building Size
869 SF
Year Built
1968
Listing Agency:
Compass
Listed By:
Margaret M. Babbington · License #SP98368959
(240) 460-4007
Source:
Dmvliving
Added: Sep 25
Changed: Oct 30
Last Checked: Oct 27 at 3:18AM
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 Compass
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 869-square-foot residence at The Willoughby has oversized windows that bring in eastern light, blonde parquet flooring, and newer convectors in the living room and bedroom. The kitchen is equipped with stainless steel appliances, ample cabinetry, and a pantry. In the bathroom, a pocket door separates the vanity from a glass-enclosed shower with updated tile, dual showerheads, and built-in shelving. The building dates to 1968.
A designated parking space, #305P, is on G-3 in the South Garage, with direct access to the South Lobby. The property is in Friendship Heights, near the Metro station, Whole Foods, shopping, and dining. The Willoughby’s shared amenities include a rooftop pool, year-round sundeck, fitness center, restaurant, library and reading room with Wi-Fi, convenience store, 24-hour desk attendants, complimentary shuttle service, and two laundry rooms on each floor.
A designated parking space, #305P, is on G-3 in the South Garage, with direct access to the South Lobby. The property is in Friendship Heights, near the Metro station, Whole Foods, shopping, and dining. The Willoughby’s shared amenities include a rooftop pool, year-round sundeck, fitness center, restaurant, library and reading room with Wi-Fi, convenience store, 24-hour desk attendants, complimentary shuttle service, and two laundry rooms on each floor.
Key Highlights
- 869‑square‑foot residence at The Willoughby
- Designated parking space #305P on G‑3, with direct access to the South Lobby
- Oversized windows bring in eastern light
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$14,348
Cap Rate
5.35%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$286,960
$287.0K
Cap Rate 7%
$204,971
$205.0K
Cap Rate 9%
$159,422
$159.4K
Market Conditions
NOI Build-Up for 869 SF
Gross rent
$28.1K $32.28/SF
− Vacancy
−$2.0K −$2.26/SF
EGI
$26.1K $30.02/SF
− OpEx
−$11.7K −$13.51/SF
NOI
$14.3K $16.51/SF
Area
Montgomery County, MD
Vacancy
7.00%
Lease Rate
$32.28 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$286,960
Cap Rate 7%
$204,971
Cap Rate 9%
$159,422
Alternative Uses
Best Use
Apartment 5plus
$205.0K
$179.4K – $239.1K
NOI $14,348 @ 7.0% cap · market cap 5.35%
Second Best
—
—
no second resolved use
Theoretical Best
Specialty Retail
$305.7K
$267.5K – $356.7K
NOI $21,399 @ 7.0% cap · market cap 7.98%
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
4,155
Businesses Nearby
Explore this area
Business Placement
Demographics for 20815, MD
31,517
Population
14,192
Households
2.2
Avg Household Size
46
Median Age
85%
College-Educated
98%
High-School Grad
5.4 sq mi
ZIP Area
5,836
Density / Sq Mi
$198,243
Median Household Income
$106,711
Median Earnings
$2,408
Median Rent
$1,230,700
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 designated garage space accompanies the updated bathroom and kitchen with stainless steel appliances.
Where is this residential income property located?
The property is located at 4515 WILLARD AVENUE Unit 2119S Chevy Chase, MD.
What is the asking price?
The asking price for this property is $268,000.
What are key features of this property?
This property features: 869‑square‑foot residence at The Willoughby; Designated parking space #305P on G‑3, with direct access to the South Lobby; Oversized windows bring in eastern light
