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.
21219915

54 Locations

MW
0225251042
Shircliff Commercial Real Estate -Robert Shircliff Broker/Owner SCRE, LLC
Listed by Shircliff Commercial Real Estate -Robert Shircliff Broker/Owner SCRE, LLC
$20,650,000
516 days on market
Updated 126 days ago
Opportunity zone

Net Leased (NNN) Single Family Rental Portfolio

Details
Property Type Hospitality, Multifamily
Sub Type Single Family Rental Portfolio
Square Footage 85,608
Units 50
NOI $1,026,000
Occupancy 95%
Lot Size (SqFt) 871 - 119,354
Investment Type Net Lease
Ownership Fee-Simple

Net positive, cash-flowing residential portfolio with immediate value-add potential!

Marketing description

Net Leased Single-Family Home Portfolio (w/ Lighthouse Assets)*:

· Provides investor with an opportunity to exchange into a portfolio of net-leased single-family rental homes

· Net leased single-family home portfolios

· 5.25% cap

· Direct title ownership to portfolio of SFRs under a 10-year triple-net lease with Lighthouse

· Lighthouse will act as the tenant and pay a 5.25% going in cap rate with 1% annual increases

· Owner will have absolutely zero responsibilities, liabilities, or unexpected costs under this triple net lease

· Lighthouse is responsible for everything: property taxes, insurance, overall maintenance, and tenant turnovers (i.e. even when the house is vacant, Lighthouse must pay rent to the new Owner)

· Underlying assets have a 27.5 year depreciation schedule—and provides 30% greater depreciation than other commercial properties

· All of this while offering appreciation in home values in the greater DC, MD, and VA area

Special Note*: Upon settlement and/or date of escrow (condition of sale).

Investment highlights

Net Leased Single-Family Home Portfolio (w/ Lighthouse Assets)*:

· Provides investor with an opportunity to exchange into a portfolio of net-leased single-family rental homes

· Net leased single-family home portfolios

· 5.25% cap

· Direct title ownership to portfolio of SFRs under a 10-year triple-net lease with Lighthouse

· Lighthouse will act as the tenant and pay a 5.25% going in cap rate with 1% annual increases

· Owner will have absolutely zero responsibilities, liabilities, or unexpected costs under this triple net lease

· Lighthouse is responsible for everything: property taxes, insurance, overall maintenance, and tenant turnovers (i.e. even when the house is vacant, Lighthouse must pay rent to the new Owner)

· Underlying assets have a 27.5 year depreciation schedule—and provides 30% greater depreciation than other commercial properties

· All of this while offering appreciation in home values in the greater DC, MD, and VA area

Special Note*: Upon settlement and/or date of escrow (condition of sale).

Listing Contacts

MW
0225251042
Shircliff Commercial Real Estate -Robert Shircliff Broker/Owner SCRE, LLC
Listed by Shircliff Commercial Real Estate -Robert Shircliff Broker/Owner SCRE, LLC

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
$1,026,000.00
$85,500.00/mo

Valuation Metrics

0
DSCR
4.97%
Cap Rate
4.97%
ROI

Map

Broker Selected Comps View More Comps

Property 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