
2859 Denver Street SE
8% Proforma Cap Rate - Opportunity Zone
Marketing description
Samson Properties is pleased to present 2859 Denver Street SE, a fully stabilized, 5-unit furnished multifamily property in the Naylor Gardens neighborhood of Southeast Washington, DC. Built in 1943 and comprehensively renovated in 2025, the property features five individually metered 1BR/1BA units — each furnished with washer/dryer, smart TV, queen bed, and dedicated workspace. All units are occupied at $1,800/month, generating $92,703 in annualized gross income.
This investment offers a buyer three layers of return: immediate cash flow from a stabilized, fully occupied asset; embedded upside through government agency leasing at $2,000/unit/month (adding $12,000 in annual NOI with zero incremental expense); and long-term appreciation driven by over $500 million in active neighborhood development — including Phase 3 of Skyland Town Center (0.3 miles) and the Barry Farm Redevelopment (0.9 miles).
The property occupies a strategic niche in the DC rental market. While the unfurnished 1-bedroom market in zip code 20020 averages $1,307/month with elevated vacancy, dedicated furnished inventory is virtually nonexistent. National operators like Landing price comparable furnished units at $2,900–$3,300/month. The subject's all-inclusive furnished rate of $1,800/month captures this underserved segment — particularly the rotating pool of military personnel, medical residents, and government contractors who drive DC's rental demand.
Investment highlights
- Fully Stabilized & Occupied — 5 of 5 units occupied
- Turnkey Furnished Product — Move-in ready units with W/D, smart TV, full kitchenware
- Opportunity Zone Designation — Federal OZ + HUBZone benefits for qualifying buyers
- Below-Market Entry Point — $849,900 vs. active listings $949K–$1.5M
- Value-Add Upside — Goverment agency leasing at $2,000/unit adds $12K/yr NOI
- Separately Metered — All-electric, individually metered; shared water only
- Furnished Market Gap — National operators price at $2,900+/mo; subject at $1,800
- Neighborhood Transformation — $500M+ in development within 1 mile
Listing Contacts

Valuation Calculator
Valuation Metrics
Map
Broker Selected Comps View More Comps
Property History
Tax History
Similar Properties
Additional Information
Is there information that looks off?




























