GREAT INVESTMENT OPPORTUNITY WITH RENTAL UPSIDE! Introducing 1604 N. Willington St., a modern three-unit multifamily building in Philadelphia, constructed in 2018. ALL THREE APARTMENTS ARE CURRENTLY OCCUPIED, generating $6,339 in monthly rental income, totaling $76,068 annually. Offered at a 7.87% cap rate, this property combines established rental income with the potential to increase rents upon future re-leasing. THREE APARTMENTS FEATURING 14 BEDROOMS AND NINE FULL BATHROOMS! The building includes one FIVE-BEDROOM, THREE-BATHROOM apartment, one THREE-BEDROOM, TWO-BATHROOM apartment, and one SIX-BEDROOM, FOUR-BATHROOM apartment. This varied unit mix offers generous bedroom capacity across three residences, making the property an appealing option for investors seeking a multifamily asset with larger apartment configurations. Each apartment features its own IN-UNIT WASHER AND DRYER, individual water heater, and dedicated HVAC system providing CENTRAL HEAT AND CENTRAL AIR CONDITIONING. These appliances and systems operate on electricity. Individual heating and cooling systems allow residents to control their own apartment’s temperature, while private laundry adds everyday convenience. KEYPAD ENTRY AND SECURITY CAMERAS complement the building’s modern amenities. Coded keypad locks provide convenient access, while cameras offer additional monitoring of the property. SIGNIFICANT POTENTIAL TO GROW RENTAL INCOME! Ownership estimates that total monthly rental income could approach $8,800 upon re-leasing, equivalent to $105,600 annually. This represents a potential increase of $2,461 per month, or $29,532 annually, over current rents. At this projected income, the property could achieve an estimated 11.97% CAP RATE, based on a $720,000 purchase price and unchanged operating expenses. The estimated rental upside provides an opportunity for a future owner to improve income as existing leases expire and apartments are re-leased at achievable market rates. Projected rents and returns are estimates, subject to market conditions and independent verification, and are not guaranteed. Built in 2018, this fully occupied property brings together modern construction, individual apartment systems, in-unit laundry, and a substantial bedroom count. With current rental income and potential for future growth, 1604 N. Willington St. offers a compelling opportunity to establish or expand a Philadelphia multifamily portfolio. AT LEAST 24 HOURS’ ADVANCE NOTICE IS REQUIRED FOR ALL SHOWINGS. Please coordinate appointments in advance to accommodate the occupied apartments. All information, including unit configuration, bedroom and bathroom counts, occupancy, lease terms, current and projected rental income, expenses, current and projected cap rates, construction year, utilities, and property features, must be independently verified by the buyer and buyer’s representatives. One listing agent is related to the owner of the building.
For sale
$720,000
1604 N Willington St, Philadelphia, PA 19121
14beds
9baths
3,592sqft
Townhouse
Built in 2016
-- sqft lot
$-- Zestimate®
$200/sqft
$-- HOA
What's special
- 23 days
- 72
- 2
Likely to sell faster than
Zillow last checked:
Listing updated:
Listed by:
Yoseph Mahdi 504-505-2384,
Keller Williams Realty Devon-Wayne 6106478300,
Co-Listing Agent: Michael Coleman 484-942-6266,
Keller Williams Metropolitan
Source: Bright MLS,MLS#: PAPH2678078
Facts & features
Interior
Bedrooms & bathrooms
- Bedrooms: 14
- Bathrooms: 9
Basement
- Area: 0
Heating
- Central, Natural Gas
Cooling
- Central Air, Electric
Appliances
- Included: Dishwasher, Washer, Dryer, Electric Water Heater
Features
- Basement: Finished
- Has fireplace: No
Interior area
- Total structure area: 3,592
- Total interior livable area: 3,592 sqft
Property
Parking
- Parking features: On Street
- Has uncovered spaces: Yes
Accessibility
- Accessibility features: None
Features
- Pool features: None
Lot
- Size: 1,189 Square Feet
- Dimensions: 16.00 x 73.00
Details
- Additional structures: Above Grade, Below Grade
- Parcel number: 471242200
- Zoning: RM1
- Special conditions: Standard
Construction
Type & style
- Home type: MultiFamily
- Architectural style: Contemporary
- Property subtype: Townhouse
Materials
- Masonry
- Foundation: Concrete Perimeter
Condition
- Excellent
- New construction: No
- Year built: 2016
Utilities & green energy
- Sewer: Public Sewer
- Water: Public
Community & HOA
Community
- Subdivision: Temple University
Location
- Region: Philadelphia
- Municipality: PHILADELPHIA
Financial & listing details
- Price per square foot: $200/sqft
- Tax assessed value: $556,000
- Annual tax amount: $7,782
- Date on market: 10/23/2026
- Listing agreement: Exclusive Right To Sell
- Ownership: Fee Simple
- Total actual rent: 76068
Estimated market value
Not available
Estimated sales range
Not available
Not available
Price history
| Date | Event | Price |
|---|---|---|
| 10/23/2026 | Listed for sale | $720,000$200/sqft |
Source: | ||
Public tax history
Tax history is unavailable.
Monthly payment
Est. payment







