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.
29056811
29056812

921 Prospect Street, Takoma Park, MD 20912 USA, Takoma Park, MD 20912

DM
MD 90067, DC SP59123
Samson Properties
Listed by Samson Properties
$1,350,000
157 days on market
Updated 11 days ago

921 Prospect Street

Details
Property Type Multifamily
Sub Type Apartment Building
Square Footage 9,000
Units 5
Cap Rate 5.81%
NOI $78,402
Occupancy 100%
Pro-Forma Cap Rate 5.81%
Pro-Forma NOI $100
Price per SqFt $150
Broker Co-Op Yes
Class C
Year Built 1961
Year Renovated 2016
Buildings 1
Stories 3
Lot Size (SqFt) 8,852
Zoning R10
Investment Type Owner/User
Ground Lease No
Ownership Fee Simple

Immaculately cared for 5 units - all with balconies overlooking park - outside of City in Mont. Cty

Marketing description

921 Prospect St, Takoma Park, MD, is an all-brick 5-Unit apartment building, nestled alongside Long Branch Stream Valley Park, with balconies/porches overlooking the park in every unit (THE GOVERNMENT FLOOD PLAIN MAP DOES NOT DESIGNATE THIS AS A FLOOD PLAIN). Each unit is bright and inviting. Enjoy morning coffee/dinner on your balcony, listening to the birds with creek views. Such a rare, captivating, attractive layout, and in excellent condition. All units are 2BR 1Ba. The "owner unit" has a private storage/hobby/laundry room as well as custom wood cabinetry with pull-out drawers for easy storage in both bedrooms. Units 2 through 5 are currently licensed and occupied. Updated lead-free certificates are available for the 4 licensed units. This is a great opportunity for a resident/owner in a move-in-ready building. Enjoy $6815 of current income from the upper units to supplement expenses, Unit 1 just rented w/13 month lease for $2200/month boosting income to $9015 per month, which will rise over the years. Unit 5 is vacating end of May and to be rerented for $1925 per month. Income rising at this listing. With all units rented, there is a potential current income of around $108,000/year. This is now higher - updated figures coming soon. Contact the listing agent for income/expense, lease, and unit details. This building is located outside of the Takoma Park City limits – it is not subject to the City Rent Stabilization law, but it is subject to the Montgomery County law, with fewer restrictions. The units offer updated kitchens, and most have granite countertops and recent cabinets. The paint and carpets are clean and new. Each unit has a large storage locker in the basement utility room, along with a shared community washer/dryer. Each unit is individually metered and has its own HVAC System (gas furnace/central air conditioning unit). The owner pays for water/sewer/water heater. Private, off-street, paved parking lot for 5 vehicles. The building’s condition allows for a turnkey takeover. This updated 1961 building, and its location, is a tenant’s dream. Recent replacements/improvements include a new 100 Gallon gas water heater in 2023, a recent large LG washer/dryer in the utility room, new HVAC system (unit 2 in 2023), new AC (units 2 and 5 in 2024), and units 1, 2, 3, and 5 kitchens remodeled. The building has 6 electric and 6 gas meters and is cable-ready with fiber-optic internet. Secured entry foyer to the 4 upper units. There is a useful storage shed in the rear garden and a private patio behind a fence (Unit 1). Mature garden shrubs and trees enhance the attractive location beside the park with trails. Two future Purple Line metro stations are within .5 miles of the Takoma DC Metro station on the Red Line is 1.5 miles. Historic downtown Takoma Park with restaurants, Food Coop, Library, and shops are nearby, as is the Whole Foods in downtown Silver Spring and additional shopping. Interstate 495 access is a 5 to 15-minute drive away, depending on traffic and the entrance chosen. Bethesda, MD, and the University of Maryland are a short commute. Washington Adventist University is a short walk away. Having sold many multi-family units in the Takoma Park area, I can vouch that this building is in one of the best conditions you will find, and not your average multi-family property/location. It's a good long-term investment and/or an ideal home for an owner/resident who wants a private unit with a shared community around them.

Here is a link to the interactive floor plan: https://tour.truplace.com/property/3633/140507/

Investment highlights

Seller will hold a first trust at 5% interest only for 5 years w/30% down

Popular area in Montgomery County, MD next to Washington, D.C.

Takoma Park address but in an unincorporated area with lower property tax and not subject to City Rent law.

Building has been owner occupied for many years and very well taken care of - much better than average multi-family property I have seen. The owner unit 1 is now rented for $2200 per month on a 13 month lease.

Tenants love this area next to the park with each unit having a balcony overlooking the park.

Parking for one car for each unit.

Close to future Purple line metro station

Here is a link to the interactive floor plan: https://tour.truplace.com/property/3633/140507/

Listing Contacts

DM
MD 90067, DC SP59123
Samson Properties
Listed by Samson Properties

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
$78,402.00
$6,533.50/mo

Valuation Metrics

0
DSCR
5.81%
Cap Rate
5.81%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Nik Biberaj
License
3246916
Brokerage
Samson Properties
Title
Broker of Record
Name
David Maplesden
License
90067
Brokerage
Samson Properties
Brokerage Phone
301-755-5613
Title
Real Estate Broker
*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