thank you

Your email has been sent.

2605 N Pershing Dr - Prime Multi-Family Investment Opportunity 2 Unit Apartment Building Offered at $1,053,000 at a 3.49% Cap Rate Arlington, VA 22201




INVESTMENT HIGHLIGHTS
- 4 Blocks To Clarendon Metro Station
- Value Add Option - Modernize Units To Achieve Market Rents
- Upside Potential - Underutilized Lower Level & Attic Level
- 100% Leased - Short Term Leases
EXECUTIVE SUMMARY
Prime Multi-Family Investment Opportunity. Fully leased 2-unit garden-style building in sought after Lyon Park. Excellent upside - ideal for owner occupancy with additional rental apartment. Potential for added value in upgrading and expanding the lower-level to create a large combined 2-floor unit, or modernize the existing units, for added value to bring the rent up to market rate. Currently leased below comps in the neighborhood. Consisting of two residential apartments – each with approx. 1,044 SF, 2 bedrooms, 1 bathroom, galley kitchen, carpet flooring, and central HVAC. Amenities include 2 off-street parking spaces, on-site laundry room, basement storage, walk-up attic storage and shared backyard. Recent updates - roof (2020), HVAC and hot water heaters (2015). The property has been under the same family ownership for over 45 years. Just minutes to the Pentagon, Amazon HQ2, Washington DC, Reagan National Airport and 4 blocks to Clarendon Metro Station. Listed at Arlington County Tax Assessment value of $1,053,000. Sold in As-Is condition.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$51,600
![]() |
$16.48
![]() |
Other Income |
-
![]() |
-
![]() |
Vacancy Loss |
-
![]() |
-
![]() |
Effective Gross Income |
$51,600
![]() |
$16.48
![]() |
Taxes |
-
![]() |
-
![]() |
Operating Expenses |
-
![]() |
-
![]() |
Total Expenses |
$15,346
![]() |
$4.90
![]() |
Net Operating Income |
$36,254
![]() |
$11.58
![]() |
FINANCIAL SUMMARY (ACTUAL - 2024)
Gross Rental Income | |
---|---|
Annual | $51,600 |
Annual Per SF | $16.48 |
Other Income | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss | |
---|---|
Annual | - |
Annual Per SF | - |
Effective Gross Income | |
---|---|
Annual | $51,600 |
Annual Per SF | $16.48 |
Taxes | |
---|---|
Annual | - |
Annual Per SF | - |
Operating Expenses | |
---|---|
Annual | - |
Annual Per SF | - |
Total Expenses | |
---|---|
Annual | $15,346 |
Annual Per SF | $4.90 |
Net Operating Income | |
---|---|
Annual | $36,254 |
Annual Per SF | $11.58 |
PROPERTY FACTS
AMENITIES
SITE AMENITIES
- Laundry Facilities
- Gas Range
- Storage Space
- Bicycle Storage
- Public Transportation
UNIT MIX INFORMATION
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
2+1 | 2 | $2,150 | 1,044 |
1 of 1
Walk Score®
Very Walkable (87)
Bike Score®
Very Bikeable (86)
1 of 19
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by

2605 N Pershing Dr - Prime Multi-Family Investment Opportunity
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.