New search
Property profile & analytics
OFF-MARKET
Estimated value
$2,680,000
Retail space
3405 Bonita St, Suitland, MD 20746-3105
Entity Owned
1-yr Hold
~
Est. High Equity
Property ID
US40-1317443
Property profile
Verified
Property type
Retail space
Use group
RETAIL STORES (PERSONAL SERVICES)
Year built
1957
Construction
BRICK
Total area
11,190 SF
Lot
0.54 ac (23,378 SF)
Zoning code
CGO
APN
06-0485946
UPID
US40-1317443
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Current use
Occupant on record · Public records
-
Kingdom Support Services Social Service Agency Charitable Organization
-
Topp Dogg Tattoo Studio Tattoo & Piercing Shop
-
Organik Nordaz Holistic Care Salon (Bike/Boat/Book/etc) Store Cosmetic Store
-
Suds N Skin Naturals Boutique (Bike/Boat/Book/etc) Store Cosmetic Store
-
Sisterlocks, Microlocks-Locs Salon Hair Salon
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
by Request
Comparable Approach
Comparable
by Request
Blend (final)
Blend
$2.68M
Owner & transaction history
S&y Properties INC · 1 yrs held
S&y Properties INC
since 2024
Last sale
$3.1M
7 recorded transactions
Zoning & alternative use
CGO · Suitland, MD
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Suitland submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Suitland submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
CAP Approach
Comparable Approach
Alternative Use
Get a detailed, property-specific estimation — fast and free
Price per SF
Sale + rent benchmarks
Subject property
$239 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Tax billed
$17,780
Tax year 2023
Assessed value
$1,598,900
Assessed 2023
Previous assessed
$1,532,600
+4.3% YoY
Effective rate
1.11%
On assessed value
Assessed land
$163,600
Assessed improvement
$1,435,300
Land market value
$163,600
Improvement market value
$1,435,300
Total market value
$1,598,900
Applied tax rate
6.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Retail space
Use group
RETAIL STORES (PERSONAL SERVICES)
Status
Off-Market
Year built
1957
Construction
BRICK
Heating
PACKAGE
Cooling
AC.PACKAGE
Buildings
2
Stories
1
Units
2
Total area
11,190 SF
Lot
0.54 ac (23,378 SF)
Zoning code
CGO
APN
06-0485946
UPID
US40-1317443
Jurisdiction
PRINCE GEORGE'S
Metro division
WASHINGTON-ARLINGTON-ALEXANDRIA, DC-VA-MD-WV METROPOLITAN DIVISION
Zoning & alternative use
CGO · Suitland, MD
Zoning CGO · permitted uses
CGO · Suitland, MD
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Suitland. Always verify with local authorities before improvements.
Building & site characteristics
From public records
Year built
1957
Construction
BRICK
Heating
PACKAGE
Cooling
Yes
Stories
1
Buildings
2
Units
2
Lot
0.54 ac
Current owner
From public records · entity-resolved
S&y Properties INC
Entity
Mailing address
1362 NORTHWYCK CT, MCLEAN, VA 22102-2610
Ownership since
2024
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
8 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Oct 16, 2024
$3,070,000
S&y Properties INC
Bora LLC
Deed
$2,070,000 · Bora LLC
Mar 11, 2017
—
Bora LLC
—
Deed
related
$1,152,350 · Burke & Herbert Bk&tr
Oct 11, 2011
$1,930,000
Bora LLC
3512 Old Silver Hill Road LLC
Deed
$1,442,500 · Burke & Herbert Bank & Trust Company
Jul 26, 2007
$2,000,000
3512 Old Silver Hill Road LLC
Talcott,worthington H JR
Trustees Deed
—
—
—
Chong U Lee
—
Deed Of Trust
related
$300,000 · Town Center-central Park LP
—
—
Old Silver Hill Road LLC
—
Deed Of Trust
related
$100,000 · Eun S Kim
—
—
Bora LLC
—
Loan Modification
related
$1,152,350 · Burke & Herbert Bk&tr
—
—
Chong U Lee
—
Deed Of Trust
related
$300,000 · James M Son
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 3405 Bonita St?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
