For Auction

Windsor House Apartments | 61 Units | $696K In-Place NOI | $732K Projected NOI

6503 Park Heights Avenue,
Baltimore, MD 21215

Asset Snapshot

Real Estate
Asset Type
Multifamily
Property Type
1972
Year Built
5
Floor Count
1.73 Acres
Land Area
58 Units
Unit Count
100%
Occupancy
103 Beds
Bed Count

Investment Highlights

58 Residential Units Over Three Retail Suites
Unit mix of 14 one-bedroom, 43 two-bedroom and one three-bedroom unit on a 1.73-acre site.
Full Occupancy Across Residential and Retail
Current NOI of $696,119 on $1,166,821 in combined EGI, with expenses at 40.3% of CEGI.
7.9% Loss-to-Lease Against Market Rents
Two-bedrooms average $1,462 against $1,577 market, with $89,200 in potential monthly rent.
More Than $600,000 in Recent Capital Work
Roof, windows, HVAC and a $300,000 elevator upgrade to 2019 Maryland code limit near-term capex.
Retail Suites Add $92,280 in Annual Base Rent
Three tenants also reimburse $96,989 in utilities; the largest suite, 2,317 SF, is month-to-month.
No New Multifamily Supply in the Submarket
No new apartment construction is underway in the immediate Northwest Baltimore submarket.

Offering Summary

Brokered by Marcus & Millichap and powered by RealINSIGHT Marketplace, Windsor House Apartments at 6503 Park Heights Avenue is a five-story, 61-unit mixed-use community in Northwest Baltimore, Maryland. Built in 1972 on 1.73 acres, the 66,444 SF building contains 58 residential units, predominantly two-bedroom, two-bath layouts averaging 1,155 SF, over three ground-floor retail suites totaling 3,679 SF. The asset is 100% occupied and produces $696,119 in current NOI on $1.17M of combined effective gross income. In-place residential rents trail market by 7.9%, with 1BR units averaging $1,259 against $1,395 market and 2BR units $1,462 against $1,577, supporting a Year 1 NOI of $732,116 as leases roll. Ownership has invested more than $600,000 in recent capital improvements, including a full roof replacement, new windows and patio doors, new HVAC equipment, updated appliances, complete unit renovations and a $300,000 elevator modernization to 2019 Maryland code, limiting near-term capital needs. Retail tenancy contributes $92,280 in annual base rent plus $96,989 in utility reimbursements, though the largest suite is month-to-month. Year 1 underwriting also increases the management fee from 1.9% to 4.0% of EGI. The property sits within a submarket with no new multifamily construction underway and within roughly 30 minutes of BWI Marshall.

Due Diligence

Location

Windsor House Apartments fronts Park Heights Avenue (MD-140) between Bancroft Road and Fords Lane in Northwest Baltimore. Giant, The Home Depot and Burlington anchor retail near Clarks Lane, and the city's $400M Pimlico Revitalization will rebuild the historic racetrack with about 500 jobs. BWI Marshall is roughly 30 minutes away, and Washington, D.C. is about 45 miles southwest.

Transaction Managers

Platform Fee

Buyer pays a minimum platform fee of 5% or $25,000 at closing.

How it Works

Learn about bidding, reserve prices, and closing.

Read the auction guide

Auctioneer

Frank B. Russo Jr
c/o Fisher Auction Company Inc.
License: AU000002

Need Help?

Your transaction managers are your first point of contact for any auction or process questions. For additional support:

Auction Opens In
44d 16h 55m 55s
$3,000,000
Starting Bid
Register To Bid
Bidding Opens
Bidding Closes

Investment Sales Brokers

Stacey Milam
Marcus & Millichap
MD License: 526147
Isaiah Hazward
Marcus & Millichap
MD License: 660573
Selena Alexander
Marcus & Millichap
Bradd Caplan
Marcus & Millichap
MD License: 599340
BH
Brian Hosey
Marcus & Millichap
MD License: 5005538

Disclaimers

The information being provided herein is for informational purposes only. No representation or warranty is made as to the accuracy or completeness of any information contained herein, including, without limitation, any information regarding the condition of the Property, the condition of title or Property descriptions. Any documents and/or pictures posted herein or elsewhere on the RealINSIGHT Marketplace (the "Website") are for informational purposes only, and may not represent the current condition of the Property or the condition of the Property at the time of sale. The posting of pictures herein or elsewhere on the Website does not constitute a guarantee that any items represented in the pictures will be present when the buyer takes possession of the Property. You are encouraged to conduct your own due diligence and investigate all matters relating to the Property. It is recommended that you seek independent advice, including legal advice, to perform your due diligence and that you use good faith efforts in determining that the content of all information provided to or obtained by you is accurate.