Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    412 Washington St Baltimore, MD 21231

    • Dormitories
    • 1,152 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Imrann Asphalt Paving / Paving Materials Supplier
    • MD Paving Pros / Paving Contractor / Asphalt Contractor

    Property Details for 412 Washington St

    Property size
    1,152 SF
    Property type
    Dormitories
    Property subtype
    Student housing

    Description

    Exceptional investment opportunity in Baltimore, MD! This three-unit, Class B multifamily property, located at 412 N Washington St, 21231, boasts a prime location adjacent to the Johns Hopkins medical campus. Completely renovated in 2023, the 1,152 square foot building offers 1,728 square feet of net rentable space, currently achieving 100% occupancy with a projected occupancy date of September 21, 2024. The property features three bedrooms across three units and one off-street parking space. Generating a substantial net operating income (NOI) of $36,689 annually, this property offers a compelling 10.48% cap rate. The asking price is $350,000, translating to $116,667 per unit. The property is zoned C2, and potential first-time homebuyer grants of up to $70,000 may be available. The seller has invested over $100,000 in permitted improvements. High rental demand from Johns Hopkins students, researchers, and nurses ensures consistent cash flow and potential for future rent increases. This fee-simple ownership presents a strong opportunity for both owner-occupants and investors seeking a high-return property in a desirable location. Buyer to conduct their own due diligence regarding zoning regulations.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Baltimore
    County
    Baltimore
    State
    Maryland
    Longitude
    -76.5896
    Latitude
    39.2959

    Comparable in this City

    • Value Estimation
      $975,000
      80,196 SF

      605 Ann St

      APARTMENT HOUSE (100+ UNITS) • 80,196 SF
      605 Ann St, Baltimore, MD 21231
      View Details
    • Value Estimation by Request
      11,644 SF

      102 Broadway

      APARTMENT HOUSE (5+ UNITS) • 11,644 SF
      102 Broadway, Baltimore, MD 21231-1545
      View Details
    • Value Estimation
      $260,000
      797 SF

      1806 Thames St, Unit 10

      APARTMENT HOUSE (UNDER 5 UNITS) • 797 SF
      1806 Thames St, Baltimore, MD 21231-3535
      View Details
    • Value Estimation
      $260,000
      774 SF

      1806 Thames St, Unit 23

      APARTMENT HOUSE (UNDER 5 UNITS) • 774 SF
      1806 Thames St, Baltimore, MD 21231-3562
      View Details
    • Value Estimation by Request
      2,200 SF

      732 Broadway Ave Baltimore

      Multifamily properties • 2,200 SF
      732 Broadway Ave Baltimore, Baltimore, MD 21231
      View Details
    • Value Estimation
      $265,000
      607 SF

      1806 Thames St, Unit 21

      APARTMENT HOUSE (UNDER 5 UNITS) • 607 SF
      1806 Thames St, Baltimore, MD 21231-3562
      View Details

    Similar Nearby for Sale

    • $2,400,000

      Fells Point Multifamily Investment Opportunity

      Nine-unit multifamily property in Fells Point with parking and storage.
      1516 Lancaster St, Baltimore, MD 21231
      View Details
    • $575,000
      3,771 SF

      Mixed-Use Investment in Upper Fells

      Mixed-use property with commercial space and residential apartments for sale.
      301 S Ann St, Baltimore, MD 21231
      View Details
    • $2,249,000

      Luxury Waterfront Condominium in Harbor East

      Spectacular 3-bedroom condominium with harbor views and premium amenities.
      1330 Lancaster St, Baltimore, MD 21231
      View Details
    • $785,000
      5,288 SF

      Historic Mixed-Use Investment Property

      Three-story mixed-use property in Baltimore's vibrant waterfront neighborhood.
      2112 Fleet St, Baltimore, MD 21231
      View Details
    • $550,000

      Mixed-Use Property with Rental Income

      Commercial property with tavern and residential rental unit.
      1822 Fleet St, Baltimore, MD 21231
      View Details
    • $575,000
      2,654 SF

      Upper Fells Point Quadplex Investment

      Fully leased quadplex with expansion potential in Upper Fells Point.
      124 S Broadway, Baltimore, MD 21231
      View Details

    Similar Nearby for Lease

    • $17 SF/Yr
      7,280 SF

      Historic Mixed-Use Building for Lease

      Renovated mixed-use property with office, retail, and residential spaces.
      1820-1831 Lancaster St, Baltimore, MD 21231
      View Details
    • $2,500 /Mo
      1,185 SF

      Charming Home with Private Courtyard

      Single-family home featuring a fireplace, courtyard, and modern kitchen.
      1929 Fleet St, Baltimore, MD 21231
      View Details
    • $3,950 /Mo

      Renovated Home Near Patterson Park

      Newly renovated 3BR home near Patterson Park and Johns Hopkins.
      400 N Patterson Park Ave, Baltimore, MD 21231
      View Details
    • $2,250 /Mo

      Retail Space on Central Avenue

      One-level commercial space with open layout and great visibility.
      1300 Gough St, Baltimore, MD 21231
      View Details
    • $4,500 /Mo

      Waterfront Office Space with Deck

      Office space with roof deck and water views available for rent.
      2030 Aliceanna St, Baltimore, MD 21231
      View Details
    • Contact for pricing
      3,500 SF

      Fell's Point Retail Space

      3,500 SF retail space in luxury apartment complex.
      601 S Broadway, Baltimore, MD 21231
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    412 Washington St
    Baltimore, MD 21231
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.