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.
31890116
31890115

2859 Denver Street SE, Washington, DC 20020

MN
DC SP40002975
Samson Properties
Listed by Samson Properties
$849,900
46 days on market
Updated 21 days ago
Opportunity zone

2859 Denver Street SE

Details
Property Type Multifamily
Sub Type Workforce housing
Square Footage 3,780
Units 5
Beds 5
Cap Rate 5.16%
NOI $43,821
Occupancy 100%
Tenancy Multi
Pro-Forma Cap Rate 8.00%
Pro-Forma NOI $67,589
Price per SqFt $225
Class B
Year Built 1943
Year Renovated 2025
Buildings 1
Lot Size (SqFt) 4,560
Zoning R-5-A
Investment Type Stabilized
Ownership Wesam DE LLC

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

MN
DC SP40002975
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
$43,821.00
$3,651.75/mo

Valuation Metrics

0
DSCR
5.16%
Cap Rate
5.16%
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
SP200203279
Brokerage
Samson Properties
Title
Broker of Record
Brokerage Address
1313 Dolley Madison Blvd #101, McLean, VA 22101
Name
Matt Naha
License
SP40002975
Brokerage
Samson Properties
Brokerage Phone
2406308689
Title
Real Estate Salesperson
Brokerage Address
9801 Washingtonian Boulevard
*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