www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
28892316
28892317

100 Nadia St, Manassas Park, VA 20111

AA
VA 0225251326, DC SP40003125
Samson Properties
KA
VA 0225226979, MD 5006371 (+1)
Samson Properties - Chantilly
Listed by Samson Properties, Samson Properties - Chantilly
$8,360,000
175 days on market
Updated 74 days ago

100 Nadia St Manassas Park

Details
Property Type Multifamily
Sub Type Apartment Building
Square Footage 245,112
Units 220
Pro-Forma NOI $3,920,000
Broker Co-Op Yes
Class A
Investment Type Redevelopment

Near shovel-ready 220 Unit MF development

Marketing description

SRG Commercial is pleased to present an exceptional investment opportunity in downtown Manassas Park City. Ownership recently implemented major revisions to the development program, expanding the project from 110 units to 220 units. The previously planned retail and office components were formally waived by the City, allowing for a fully residential, more economically efficient design. As part of this recent approval, the incoming buyer will be responsible for completing the required site plan amendment to reflect the updated two-building project. This near shovel-ready development offers a prime urban location in a city with an intense demand for housing demonstrated by the higher-than-market comps and the lower-than-market vacancies. The sister building on the adjacent site, The Artena, has an avg asking rent of $2.44/sqft with a less than 5% vacancy. The project encompasses 3.79 acres with the potential for a 220-unit multifamily residential building totaling 245,112 square feet. The two seven-level towers may be constructed using wood or steel framing and include surface-level parking — providing a substantial cost advantage compared to structured or garage parking. The financial incentives for this project are substantial. With no proffers or impact fees, investors benefit from an immediate savings of $3.3 million. Additionally, an estimated $3.2 million in tax saving over ten years is available through a tax abatement plan, including a full tax abatement in Year 1, further enhancing long-term financial performance. The project is strategically located within an Opportunity Zone and a Qualified Census Tract (QCT), unlocking additional tax benefits and investment incentives. With estimated gross rents of approximately $5.6 million annually, this development reflects strong market demand and highly favorable rental fundamentals in the submarket.

Investment highlights

  • 220-Unit Multifamily Development – Recently expanded from 110 to 220 units with City approval; retail and office components formally waived

  • Near Shovel-Ready – Buyer to complete a site plan amendment to reflect the approved two-building residential program

  • Strong Market Fundamentals – Downtown Manassas Park with high demand, higher-than-market comps, and below-market vacancy

  • Proven Rent Support – Adjacent sister property The Artena averaging $2.44/SF with <5% vacancy

  • Efficient Site & Design – 3.79 acres; two seven-story buildings totaling 245,112 SF with surface parking for meaningful cost savings

  • Attractive Construction Flexibility – Wood or steel framing options to optimize development costs

  • Significant Cost SavingsNo proffers or impact fees, delivering approximately $3.3MM in upfront savings

  • Tax Abatement Upside – Estimated $3.2MM in tax savings over 10 years, including 100% abatement in Year 1

  • Opportunity Zone & QCT – Eligible for additional federal tax and investment incentives

  • Compelling Income Potential – Estimated $5.6MM in annual gross rents driven by strong submarket demand

Listing Contacts

AA
VA 0225251326, DC SP40003125
Samson Properties
KA
VA 0225226979, MD 5006371 (+1)
Samson Properties - Chantilly
Listed by Samson Properties, Samson Properties - Chantilly

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$--
$--

Valuation Metrics

0
DSCR
--
Cap Rate
--
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591