Todd Litchfield
Coldwell Banker Realty - Washington
(202) 946-4617
62 Total Sales
3 in Logan Circle
$340K - $949K Price Range
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.
Last Agent to Sell the Property
(202) 280-2722 af@greysteel.com Greysteel Company LLC Brokerage Phone: 2022802722 License #SP200205538 Listed on: 07/21/2025
Last Buyer's Agent
(202) 280-2722 af@greysteel.com Greysteel Company LLC Brokerage Phone: 2022802722 License #SP200205538 Listed on: 07/21/2025
We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.
Todd Litchfield
Coldwell Banker Realty - Washington
(202) 946-4617
62 Total Sales
3 in Logan Circle
$340K - $949K Price Range
Joseph Freeman
McWilliams/Ballard, Inc.
(240) 621-1625
46 Total Sales
4 in Logan Circle
$385K - $1.7M Price Range
Perry Slomnicki
Samson Properties
(240) 448-6885
45 Total Sales
1 in Logan Circle
$440,000 Price
Jackson Verville
Compass
(571) 946-7885
129 Total Sales
6 in Logan Circle
$290K - $988K Price Range
Laura London
Compass
(240) 905-4870
120 Total Sales
2 in Logan Circle
$425K - $517K Price Range
John Peters
Compass
(877) 813-1859
60 Total Sales
1 in Logan Circle
$545,000 Price
We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.
| Date | Buyer | Sale Price | Title Company |
|---|---|---|---|
| $2,025,000 | Rocket Close Title | ||
| Nagan Michael J | $1,750,000 | Kvs Title Llc | |
| Jeffries Jared | $1,175,000 | -- |
We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.
| Date | Status | Borrower | Loan Amount |
|---|---|---|---|
| Open | $1,215,000 | ||
| Previous Owner | Jeffries Jared | $801,950 |
We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.
| Date | Event | Price | List to Sale | Price per Sq Ft | Prior Sale |
|---|---|---|---|---|---|
| 01/02/2026 01/02/26 | For Sale | $2,200,000 | +8.6% | $514 / Sq Ft | |
| 11/03/2025 11/03/25 | Sold | $2,025,000 | -8.0% | $473 / 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 |
We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.
| 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 |
Seller's Agent in 2025
Ari Firoozabadi
Greysteel Company LLC
(410) 505-0003
1 in this area
38 Total Sales
Seller's Agent in 2017
Maxwell Rabin
TTR Sotheby's International Realty
(202) 669-7406
6 in this area
205 Total Sales
Buyer's Agent in 2017
Nathan Ward
Compass
(202) 997-1421
12 Total Sales
Source: Bright MLS
MLS Number: DCDC2211704
APN: 0279 0046
Ask me questions while you tour the home.