1202 P St NW Washington, DC 20005
Logan Circle NeighborhoodEstimated payment $12,628/month
Highlights
- 4 Fireplaces
- Hot Water Heating System
- 1-minute walk to Logan Circle
- Seaton Elementary School Rated A-
About This Home
THE OPPORTUNITY 1202 P Street NW presents a rare opportunity to acquire a meticulously maintained, four-unit apartment building in Logan Circle, one of Washington, DC’s most vibrant and walkable neighborhoods. The building is fully leased and generates strong in-place cash flow with upside potential through strategic rent increases or condo conversion. Each unit is approximately 950 SF, offering spacious layouts ideal for long-term tenants. SIGNIFICANT CAPITAL IMPROVEMENTS Current ownership has invested over $250,000 in renovations, including: • New High-End Front Door • Façade Repointing • New Windows • New Roof • Interior Renovations in All Units Systems upgrades include a new security system and replacement of all HVAC units. These improvements reduce future capex needs and support premium rents. ATTRACTIVE FEATURES The property includes two large 2BR/1BA units, one 1BR/1BA unit, and one garden-level 1BR/1BA unit, providing flexible leasing options for a range of tenant profiles. All units offer modern finishes, in-unit W/D, and efficient floor plans. STRONG IN-PLACE CASH FLOW The property generates annual gross rents of $142,248 ($11,854/month), with relatively low monthly expenses, representing a strong yield at acquisition. In-place rent averages $3.09/SF/month with room for increases based on comps in the submarket. PREMIUM LOGAN CIRCLE LOCATION Located on a quiet residential block in Logan Circle, 1202 P Street NW is walkable to Whole Foods, 14th Street’s retail and restaurant corridor, and Metro. The area is among DC’s most desirable rental locations, offering stability, lifestyle amenities, and long-term value appreciation. High demand for boutique units in this submarket ensures continued low vacancy. LOWER MONTHLY CARRY WITH FHA LEVERAGE Buyers can utilize 95% FHA financing to significantly reduce cash-to-close and monthly debt service. With a 30-year fixed loan, monthly P&I can be as low as $12,600. This allows an owner-occupant to live in one unit with mortgage payments reduced by rents.
Listing Agent
(202) 280-2722 midatlanticmf@greysteel.com Greysteel Company LLC License #0225081719 Listed on: 07/21/2025
Property Details
Home Type
- Multi-Family
Est. Annual Taxes
- $14,452
Year Built
- Built in 1890
Lot Details
- 1,388 Sq Ft Lot
Parking
- On-Street Parking
Home Design
- Brick Exterior Construction
- Brick Foundation
Interior Spaces
- 4 Fireplaces
Utilities
- Heating System Uses Natural Gas
- Hot Water Heating System
- Natural Gas Water Heater
Community Details
- 4 Units
Listing and Financial Details
- Tax Lot 46
- Assessor Parcel Number 0279//0046
Map
Home Values in the Area
Average Home Value in this Area
Tax History
| Year | Tax Paid | Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. | Land | Improvement |
|---|---|---|---|---|
| 2025 | $14,672 | $1,726,170 | $621,200 | $1,104,970 |
| 2024 | $14,452 | $1,700,280 | $618,100 | $1,082,180 |
| 2023 | $14,477 | $1,703,200 | $616,630 | $1,086,570 |
| 2022 | $14,372 | $1,690,880 | $612,470 | $1,078,410 |
| 2021 | $13,634 | $1,603,990 | $606,400 | $997,590 |
| 2020 | $13,349 | $1,570,440 | $594,270 | $976,170 |
| 2019 | $13,023 | $1,532,060 | $561,020 | $971,040 |
| 2018 | $12,588 | $1,480,970 | $0 | $0 |
| 2017 | $12,142 | $1,428,500 | $0 | $0 |
| 2016 | $10,615 | $1,248,870 | $0 | $0 |
| 2015 | $9,397 | $1,105,480 | $0 | $0 |
| 2014 | $9,165 | $1,078,200 | $0 | $0 |
Property History
| Date | Event | Price | List to Sale | Price per Sq Ft | Prior Sale |
|---|---|---|---|---|---|
| 01/02/2026 01/02/26 | For Sale | $2,200,000 | 0.0% | $514 / Sq Ft | |
| 10/10/2025 10/10/25 | Pending | -- | -- | -- | |
| 07/21/2025 07/21/25 | For Sale | $2,200,000 | +25.7% | $514 / Sq Ft | |
| 12/11/2017 12/11/17 | Sold | $1,750,000 | -2.8% | $511 / Sq Ft | View Prior Sale |
| 09/07/2017 09/07/17 | Pending | -- | -- | -- | |
| 08/25/2017 08/25/17 | For Sale | $1,800,000 | 0.0% | $526 / Sq Ft | |
| 07/26/2017 07/26/17 | Pending | -- | -- | -- | |
| 07/20/2017 07/20/17 | For Sale | $1,800,000 | -- | $526 / Sq Ft |
Source: Bright MLS
MLS Number: DCDC2211704
APN: 0279 0046
- 17 Logan Cir NW
- 1115 Rhode Island Ave NW
- 1015 O St NW
- 1005 P St NW
- 1550 11th St NW Unit 407
- 1335 11th St NW Unit PH3
- 1310 12th St NW Unit 2
- 1510 10th St NW
- 1310 Q St NW Unit 4
- 1317 Rhode Island Ave NW Unit 205
- 1300 13th St NW Unit 408
- 1604 13th St NW
- 1628 11th St NW Unit 105
- 1300 N St NW Unit 21
- 1300 N St NW Unit 713
- 1341 Q St NW Unit B
- 1315 Naylor Ct NW
- 1239 Vermont Ave NW Unit 410
- 1239 Vermont Ave NW Unit 102
- 1239 Vermont Ave NW Unit 204
- 1503 Vermont Ave NW Unit FL-1-ID319
- 1503 Vermont Ave NW Unit FL3-ID23
- 1115 Rhode Island Ave NW
- 1503 11th St NW Unit 3
- 1015 P St NW Unit 2
- 1013 P St NW Unit C
- 1550 11th St NW Unit 205
- 1335 11th St NW Unit 103
- 1204 Q St NW Unit 1
- 1306 Rhode Island Ave NW Unit 1
- 1330 Vermont Ave NW Unit 2
- 1311 13th St NW Unit 409
- 1300 13th St NW Unit 108
- 1321 Rhode Island Ave NW Unit FL2-ID1076
- 1321 Rhode Island Ave NW Unit FL1-ID1201
- 1604 13th St NW
- 1245 13th St NW
- 1628 11th St NW Unit 108
- 917 O St NW
- 1239 Vermont Ave NW Unit 608
Ask me questions while you tour the home.