1931 N Gratz St
Listing Notes
Investor Alert! 24-hour notice required for all showings. Fully occupied and fully leased through July 2027, this exceptional duplex offers immediate cash flow and strong long-term upside. Currently generating $26,940 in annual gross rental income. This income-producing asset is an outstanding opportunity for investors seeking stable returns and dependable cash flow. The property consists of two spacious student housing units totaling 5 bedrooms and 3 bathrooms: Unit 1: 2 bed / 1 bath Current Rent $950 Future Rent Starting August 1st $1000 Unit 2: 5 bed / 3 bath Current Rent $1050 Future Rent Starting August 1st $1245 The rent increase from $24,000 to $26940 per month represents a 12.25% increase in gross rental income starting August 2026. This property is being marketed individually and as a package that includes the properties with the following MLS numbers: PAPH2631578, PAPH2631596, PAPH2632718, PAPH2632744, PAPH2635058, PAPH2635078, PAPH2637494, PAPH2637506, PAPH2637526, PAPH2637534 PAPH2638432, PAPH2638436, PAPH2639300 and PAPH2639390
Comps
Sign in to pull active competition and recent closes for this address, with a one-click XLSX export.
Mortgage Calculator
- Due at close
- $69,539
- Loan amount
- $176,794
- Loan to value
- 75%
- Principal & interestLoan scenario$1,236
- Property taxNot in listing dataNot provided
- Property insuranceNot in listing dataNot provided
- HOA / feesNot in listing dataNot provided
- Mortgage insuranceLoan scenario$0
Multifamily defaults use a larger down payment. Taxes, insurance, rent, reserves, and DSCR are not invented.
Only the listing price is sourced for this property. Missing tax, insurance, and HOA/maintenance costs are not guessed.
Where it is
For sale Coming soon Recently sold— zoom out for more