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.
31771704
31771727

121 W Cumberland St, Philadelphia, PA 19133

ST
PA PA RM425803, MD MD 5019253
Trophy Commercial Real Estate
CT
PA PA RS326511
Trophy Commercial Real Estate
Listed by Trophy Commercial Real Estate
$2,300,000
51 days on market
Updated 51 days ago
Opportunity zone

121 W Cumberland Street Philadelphia, PA 19133

Details
Property Type Multifamily
Sub Type Apartment Building
Square Footage 4,968
Net Rentable (SqFt) 9,372
Units 11
Cap Rate 7.29%
NOI $167,619
Occupancy 95%
Price per SqFt $463
Year Built 2021
Buildings 1
Stories 3
Lot Size (SqFt) 4,968
Zoning RM1
Investment Type Stabilized
Ownership Fee Simple

Multifamily | 11 Units | $209,091/unit

Marketing description

An 11-unit multifamily property located in the rapidly revitalizing Hartranft neighborhood of Philadelphia. The property offers investors the opportunity to acquire a stabilized, cash-flowing asset with solid in-place rents and low operating expenses.

The building features a unit mix of nine (9) two-bedroom units and two (2) three-bedroom units, totaling approximately 9,372 rentable square feet. The asset provides steady income with an attractive projected return profile. With average rents of approximately $1,609 per unit and a unit mix that appeals to both families and shared housing, the property is well-positioned for sustained rental demand.

At a projected purchase price of $2,300,000, the investment offers a 7.29% cap rate, strong in-place cash flow, and a projected 7.05% cash-on-cash return, making it an attractive opportunity for investors seeking stable yield in a growing Philadelphia submarket.

Investment highlights

  • STABILIZED 11-UNIT MULTIFAMILY ASSET – Well-performing apartment building with stable occupancy and strong in-place income.
  • ATTRACTIVE YIELD PROFILE – Projected 7.29% cap rate at the $2,300,000 offering price.
  • STRONG CASH FLOW – Projected $48,663 annual cash flow after debt service.
  • FAMILY-ORIENTED UNIT MIX – Nine (9) 2BR units and two (2) 3BR units provide broad tenant demand.
  • STRONG AVERAGE RENT – Average monthly rent of approximately $1,609 per unit.
  • EFFICIENT EXPENSE RATIO – Operating expenses represent only 20.9% of effective gross income.
  • PHILADELPHIA WORKFORCE HOUSING DEMAND – Continued demand for affordable multifamily housing supports long-term occupancy.

Listing Contacts

ST
PA PA RM425803, MD MD 5019253
Trophy Commercial Real Estate
CT
PA PA RS326511
Trophy Commercial Real Estate
Listed by Trophy Commercial Real Estate

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
$167,619.00
$13,968.25/mo

Valuation Metrics

0
DSCR
7.29%
Cap Rate
7.29%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Saam Tashayyod
License
PA RM425803
Name
Craig Thom
License
PA RS326511
*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