Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$525,000
Turn key restaurants
521 G NW St Washington, DC 20001-2615
Individually Owned
Absentee Owner
Free & Clear
Property ID
US16-0048306
Property profile
Verified
Property type
Turn key restaurants
Use group
RESTAURANT
Year built
1890
Construction
BRICK
Total area
5,043 SF
Lot
0.05 ac (2,125 SF)
Zoning code
D-4-R
APN
0486 0002
UPID
US16-0048306
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
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$420k
CAP Approach
CAP
by Request
Comparable Approach
Comparable
$629k
Blend (final)
Blend
$525k
Owner & transaction history
Katherine Nina Spicer Revocable Tru
Katherine Nina Spicer Revocable Tru
since 2025
1 recorded transaction
Zoning & alternative use
D-4-R · Washington, DC
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Zoning description
REQUIREMENTS (D-3) 523 PURPOSE AND OBJECTIVE (D-4) 524 DENSITY - FLOOR AREA RATIO (FAR) (D-4) 525 HEIGHT (D-4) 526 FRONT BUILD-TO (D-4) 527 FRONT SETBACK (D-4) 528 USES (D-4) 529 DESIGN (D-4) 530 PURPOSE AND OBJECTIVE (D-4-R) 531 DENSITY - FLOOR AREA RATIO (FAR) (D-4-R) 532 HEIGHT (D-4-R) 533 FRONT BUILD-TO (D-4-R) 534 FRONT SETBACK (D-4-R) 535 COURT (D-4-R)…
Zone name
Downtown
General category
MIXED_USE
Zone area
108.58 ac
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 Washington submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Washington 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
Method
Estimation
Statistic approach
by Request
ML approach
$420,000
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Blend value · Realmo final
$525k
Range $473k – $578k · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$104 / 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
$28,338
Tax year 2023
Assessed value
$1,733,670
Assessed 2023
Previous assessed
$1,733,670
+0.0% YoY
Effective rate
1.63%
On assessed value
Assessed land
$946,690
Assessed improvement
$786,980
Land market value
$946,690
Improvement market value
$786,980
Total market value
$1,733,670
Applied tax rate
2.0000
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
Turn key restaurants
Use group
RESTAURANT
Status
Off-Market
Year built
1890
Construction
BRICK
Heating
NONE
Stories
3
Total area
5,043 SF
Lot
0.05 ac (2,125 SF)
Zoning code
D-4-R
APN
0486 0002
UPID
US16-0048306
Jurisdiction
DISTRICT OF COLUMBIA
Metro division
WASHINGTON-ARLINGTON-ALEXANDRIA, DC-VA-MD-WV METROPOLITAN DIVISION
Zoning & alternative use
D-4-R · Washington, DCZoning D-4-R · permitted uses
D-4-R · Washington, DC
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Zoning description
REQUIREMENTS (D-3) 523 PURPOSE AND OBJECTIVE (D-4) 524 DENSITY - FLOOR AREA RATIO (FAR) (D-4) 525 HEIGHT (D-4) 526 FRONT BUILD-TO (D-4) 527 FRONT SETBACK (D-4) 528 USES (D-4) 529 DESIGN (D-4) 530 PURPOSE AND OBJECTIVE (D-4-R) 531 DENSITY - FLOOR AREA RATIO (FAR) (D-4-R) 532 HEIGHT (D-4-R) 533 FRONT BUILD-TO (D-4-R) 534 FRONT SETBACK (D-4-R) 535 COURT (D-4-R) 536 USES (D-4-R) 537 DESIGN (D-4-R) 538 PURPOSE AND OBJECTIVE (D-5) 539 DENSITY - F
Zone name
Downtown
General category
MIXED_USE
Zone area
108.58 ac
Building & site characteristics
From public records
Year built
1890
Construction
BRICK
Heating
NONE
Stories
3
Lot
0.05 ac
Current owner
From public records · entity-resolved
Katherine Nina Spicer Revocable Tru
Individual
Free & Clear · 0 yrs held
Mailing address
1603 BLUE MDW RD, ROCKVILLE, MD 20854-2623
Mailing matches property
Different — outreach signal
Owner-occupied
No
Ownership since
2025
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
1 recorded event · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Oct 3, 2025
—
Katherine Nina Spicer Revocable Tru
Katherine Nina Spicer
Deed
related
—
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 521 G NW 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.
