1729 TRINIDAD AVENUE NE

WASHINGTON, DC 20002

Make up to 1,000,000.00 MILLION dollars * INVESTMENT OPORTUNITY* !!! New architectural drawings available. Future development potential*: • 4 unit condominium each unit 3 bed, 2.5 bath: Total SF: 8133 SF ○ Unit A: 1860 SF @ 360 $/SF= 669,600.00 ○ Unit B: 1869 SF @ 360 $/SF= 672,840.00 ○ Unit C: 1980 SF @ 410 $/SF= 811,800.00 ○ Unit D: 1994 SF @ 410 $/SF= 817,540.00 ○ Common Area: 431 SF • Total Gross proceeds: 2,971,780.00 ○ Less initial investment @ 849,000.00 ○ Less carrying cost, construction cost, interest, ect @ 900,000.00 • Total potential net PROFIT*: 1,222,780 Current status of the building : • 4 units , FULLY occupied, all of them 1 bed +1 bath+ den • Total building Size 3244 SF** • Currently rented @: ○ Apt 1: 1375,- + utilities, landlord pays trash/water/sewer ○ Apt 2: 1400,- + utilities, landlord pays trash/water/sewer ○ Apt 3: 1400,- + utilities, landlord pays trash/water/sewer ○ Apt 4 1425,- + utilities, landlord pays trash/water/sewer • Annual Gross income: 66,900,- • Expenses (estimated) : water, sewer, taxes, insurance, ect : 15369,- • NOI (net operating income) : 51,531 • Current Cap rate: 4.6% STRICTLY SOLD AS IS ! *Not a financial advice, actual results might differ. **According to tax records *** pictures and plans for informational purposes only and might not present actual condition.

Listing courtesy of Cottage Street Realty LLC



The real estate listing information is provided by Bright MLS is for the consumer's personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumer may be interested in purchasing. Any information relating to real estate for sale or lease referenced on this web site comes from the Internet Data Exchange (IDX) program of the Bright MLS. This web site references real estate listing(s) held by a brokerage firm other than the broker and/or agent who owns this web site. The accuracy of all information is deemed reliable but not guaranteed and should be personally verified through personal inspection by and/or with the appropriate professionals. Properties in listings may have been sold or may no longer be available. The data contained herein is copyrighted by Bright MLS and is protected by all applicable copyright laws. Any unauthorized collection or dissemination of this information is in violation of copyright laws and is strictly prohibited. Copyright © 2020 Bright MLS. All rights reserved.