Studio Residential Income
New
For Sale
$200,000
950 25TH STREET NW Unit 115N, Washington, DC 20037
An open studio plan separates living, sleeping, and work areas.
Property Size560 SF
Price / SF$357.14
Days on Market4
Property Features for 950 25TH STREET NW Unit 115N
General Information
Standard status
Active
Size
560 SF
Property subtype
Unit/Flat/Apartment
Site & Location
Neighborhood
West End
Public Transit
Yes
Units
Unit Mix
1 x studio
Multifamily Units
1
Additional Details
HOA Fee
$813.31
Taxes and HOA fees
Annual Taxes
$133,340
Amenities
24-hour front desk
fitness center
rooftop pool
business center
community room
Wi-Fi in common areas
courtyard with grills and seating areas
pet-friendly
Building Details
Building Size
560 SF
Year Built
1957
Listing Agency:
EXP Realty, LLC
Listed By:
Lauren Johnson · License #SP200204950
(202) 550-0383
Source:
Kwcapitalproperties
Added: Oct 23
Changed: Oct 25
Last Checked: Oct 25 at 2:52AM
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 EXP 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.
Residence 115N is a 560-square-foot studio in a building completed in 1957. Oversized windows face a landscaped courtyard, while hardwood flooring extends throughout the residence. The kitchen has wood cabinetry, a gas range, and a stainless steel refrigerator, with a separate dining nook nearby. A closet passage with hanging rails and shelves connects to the full bathroom. The layout accommodates living, sleeping, and work areas within the open main room.
Building amenities include a staffed front desk around the clock, fitness center, rooftop pool, business center, community room, and shared courtyard with grills and seating. Wi-Fi is available in common areas, and the building allows pets. Utilities are included; cable and Wi-Fi for the residence are not.
The property is near George Washington University, the Foggy Bottom Metro, Georgetown, the West End, the State Department, the IMF, the World Bank, Whole Foods, Trader Joe’s, and the Potomac River. Restaurants, shops, and parks are also in the surrounding area. A garage parking space may be purchased separately.
Building amenities include a staffed front desk around the clock, fitness center, rooftop pool, business center, community room, and shared courtyard with grills and seating. Wi-Fi is available in common areas, and the building allows pets. Utilities are included; cable and Wi-Fi for the residence are not.
The property is near George Washington University, the Foggy Bottom Metro, Georgetown, the West End, the State Department, the IMF, the World Bank, Whole Foods, Trader Joe’s, and the Potomac River. Restaurants, shops, and parks are also in the surrounding area. A garage parking space may be purchased separately.
Key Highlights
- 560‑square‑foot studio residence
- Built in 1957
- Hardwood floors and oversized courtyard‑facing windows
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$9,305
Cap Rate
4.65%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$186,100
$186.1K
Cap Rate 7%
$132,929
$132.9K
Cap Rate 9%
$103,389
$103.4K
Market Conditions
NOI Build-Up for 560 SF
Gross rent
$17.8K $31.80/SF
− Vacancy
−$890 −$1.59/SF
EGI
$16.9K $30.21/SF
− OpEx
−$7.6K −$13.59/SF
NOI
$9.3K $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%
$186,100
Cap Rate 7%
$132,929
Cap Rate 9%
$103,389
Alternative Uses
Best Use
Apartment 5plus
$132.9K
$116.3K – $155.1K
NOI $9,305 @ 7.0% cap · market cap 4.65%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$288.0K
$252.0K – $336.1K
NOI $20,163 @ 7.0% cap · market cap 10.08%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
12,490
Businesses Nearby
Explore this area
Business Placement
Demographics for 20037, DC
14,945
Population
8,828
Households
1.7
Avg Household Size
29
Median Age
90%
College-Educated
99%
High-School Grad
0.7 sq mi
ZIP Area
21,350
Density / Sq Mi
$98,917
Median Household Income
$69,480
Median Earnings
$2,420
Median Rent
$743,700
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 - An open studio plan separates living, sleeping, and work areas.
Where is this residential income property located?
The property is located at 950 25TH STREET NW Unit 115N Washington, DC.
What is the asking price?
The asking price for this property is $200,000.
What are key features of this property?
This property features: 560‑square‑foot studio residence; Built in 1957; Hardwood floors and oversized courtyard‑facing windows
