Vidona Commercial — Investment Offering

Mt. Airy Investment Portfolio

16700–16708 Frederick Road — Mt. Airy, Maryland

Mixed-Use Income Portfolio  •  100% Occupied  •  Value-Add Opportunity

Asking Price
$774,900
100% Occupied 4 Income Units $20,400+ Annual Upside Mixed-Use Portfolio

A Diversified Income Portfolio with Immediate Value-Add Upside

This offering presents a mixed-use assemblage comprising a single-family residence, a residential duplex, and a commercial auto repair shop—three distinct assets on a contiguous Frederick Road corridor with direct I-70 access.

The portfolio is 100% occupied with $74,160 in current gross rental income. All units are on monthly renewals, setting the stage for a near-term rent reset event. Current rents are demonstrably below market across all four income-producing units, with a documented minimum $20,400 annual upside on full rollover.

The auto repair shop lease expires March 2027, creating a defined catalyst for rent reset from $1,800 to $2,500 per month. The garage component is currently priced at $7.85 PSF against a market rate of approximately $15 PSF—significant repricing potential. An unmonetized gravel parking lot rounds out an already compelling value-add story.

Current Gross Income
$74,160
Per year / $6,180/mo
Stabilized GRI Potential
$94,560+
$7,880+/mo projected
Value-Add Upside
$20,400
+$1,700/mo annual
Income Units
4
Mixed-use, 100% occupied

Why This Portfolio Stands Out

Multiple vectors for value creation across a diversified, fully-occupied asset base in one of Maryland's fastest-growing suburban corridors.

🏛

Diversified Mixed-Use Income

Three distinct asset types—residential SFR, duplex, and commercial auto shop—reduce concentration risk while diversifying tenant profile.

100% Occupied, 4 Units

Day-one cash flow from a fully-leased portfolio. No lease-up risk, no vacancy drag. Four income-producing units all producing current rent.

📈

$20,400+ Annual Upside on Rollover

All units are on monthly renewals at below-market rents. Full market rollover unlocks a minimum $1,700/month in additional net income.

🔧

Auto Shop Lease Reset — Mar 2027

The commercial auto repair lease expires March 2027. Rent resets from $1,800/mo to $2,500/mo — a defined $8,400/year single-unit catalyst.

🏠

Garage at $7.85 PSF vs. $15 Market

The garage component is priced at nearly half the market rate. Lease renewal or re-tenanting delivers significant per-square-foot repricing opportunity.

🚗

Unmonetized Gravel Parking Lot

An existing gravel lot currently generates $0 in income. Repositioned as monthly parking or storage, it represents an entirely new revenue stream.

🗺

Prime I-70 Corridor Location

Direct I-70 access along Frederick Road. Positioned in Frederick County—Maryland's fastest-growing county—with strong suburban demand fundamentals.

💸

2024–2025 Net Profit Record

2024 net profit: $45,773. 2025 net profit: $56,408. Demonstrated profitability with improving margins year-over-year.

Current Rent Roll & Market Potential

All four income-producing units are occupied on monthly renewals with documented below-market rents. Upside is available immediately on rollover.

Address Type Current Rent Market Rent Notes
16700 Frederick Rd Single-Family Residence $1,600/mo $2,000/mo Immediate Upside
16706 Frederick Rd — Unit A Duplex A $1,430/mo $1,730/mo Below Market
16706A Frederick Rd — Unit B Duplex B $1,350/mo $1,650/mo Below Market
16708 Frederick Rd Auto Repair Shop $1,800/mo $2,500/mo Lease Exp. Mar 2027
16708 Garage Commercial Garage $7.85 PSF ~$15 PSF Significant Repricing
Gravel Lot Parking / Land $0 TBD New Revenue

Income & Profitability Overview

Income Snapshot

Current Gross Rental Income $74,160/yr
Monthly Equivalent $6,180/mo
Projected Stabilized GRI $94,560+/yr
Stabilized Monthly $7,880+/mo
Value-Add Upside +$20,400/yr
Asking Price $774,900

P&L — 2024 & 2025

Line Item 2024 2025
Revenue $80,664 $73,560
Expenses $34,891 $17,152
Net Profit $45,773 $56,408

Historical financials reflect actual owner-reported performance. Full financials available in the deal room upon access request.

A History of Reinvestment

Significant capital has been deployed across the portfolio over two decades, reducing near-term capex burden for an incoming owner.

2004
Roof replaced; new siding and shutters installed at 16700 Frederick Rd.
2005
All electrical replaced at 16706. Two (2) 200 amp panels installed.
2006–2007
Natural gas lines installed throughout the portfolio.
2010
Windows replaced across units.
2018
Lower roof, windows, and well pump replaced at 16706. Roofing, windows, and insulation completed at 16708.
2019
Gas heaters installed at 16708; new insulation and lighting throughout.
2021
Septic system fully replaced.
2023
New commercial garage doors installed at 16708.
2025
Roof replaced again at 16700 — recently completed, no near-term roof capex expected.

Mt. Airy, Maryland — Frederick County

Positioned along the I-70 corridor in one of Maryland's most dynamic suburban growth markets.

🗺 Strategic Corridor Position

16700–16708 Frederick Road sits directly along the Frederick Road corridor with immediate I-70 access — a high-visibility commercial and residential artery connecting Frederick County to the Baltimore-Washington metro.

The auto repair shop benefits from strong drive-by traffic and commercial tenant demand in a market with limited comparable industrial/commercial supply.

📈 Frederick County Growth Story

Frederick County is Maryland's fastest-growing county, driven by strong demographic tailwinds, above-average household incomes, and persistent housing demand from commuters and remote workers seeking suburban quality of life.

Mt. Airy sits at the intersection of Carroll and Frederick counties, capturing demand from both markets with access to top-rated schools and community infrastructure.

Due Diligence Materials Available

Full offering memorandum, financials, lease abstracts, and property documentation are available in the secure deal room. Contact us for access credentials.

Ready to Move Forward?

Reach out directly to explore this opportunity. The full offering memorandum and supporting financials are available upon request.