1000 New Jersey Ave SE APT 103, Washington, DC, 20003 | $269/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1000 New Jersey Ave SE APT 103, Washington, DC, 20003 | $269/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
877 sft

3851 Aristotle Ct #1-418, Fairfax, VA, 22030

1 Bed
1 Bath
664 sft

1300 Army Navy Dr APT 321, Arlington, VA, 22202

3 Bed
2 Bath
1292 sft

10104 Fair Woods Dr, Fairfax, VA, 22030

1 Bed
1 Bath
800 sft

1303 S Barton St UNIT 207, Arlington, VA, 22204

Nearby investment properties with comparable prices

2 Bed
2 Bath
1211 sft

12116 Greenway Ct APT 302, Fairfax, VA, 22033

2 Bed
2 Bath
1069 sft

151 Darrington St SW, Washington, DC, 20032

2 Bed
2 Bath
998 sft

3804 Green Ridge Ct APT 101, Fairfax, VA, 22033

1 Bed
1 Bath
675 sft

1000 New Jersey Ave SE APT 516, Washington, DC, 20003

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Washington at 1000 New Jersey Ave SE APT 103, Washington, DC, 20003 generates $2,458/mo in rent and, after a $1,831/mo payment, leaves $269/mo in cash flow. Total monthly income is $2,458/mo, and annual cash flow is $3,223/yr on $123,981 invested. Return on cash invested sits at 22.51% in year one, and rental yield is 7.89% on a $374,000 entry. Equity gained on principal adds $2,413/yr, while 5% annual appreciation builds toward $103,329 over five years. Five-year ROI reaches 116.35% and total cumulative return in cash sums $144,253. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,458/mo property income rather than buyer’s personal income.

Condo

Built in 2006

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to urban elegance in the heart of Navy Yard! This captivating 1-bedroom, 1-bath condo blends modern convenience with sophisticated style. Step inside to discover towering 11 ft high ceilings (exclusive to the first floor) and 8 ft high windows and an open floor plan that invites an abundance of natural light through tall windows adorned with charming shutters. The spacious bedroom is a tranquil retreat featuring top-down blinds and a generous walk-in closet, complete with a convenient in-unit washer/dryer and a connecting bathroom for seamless living. List price includes Underlying Mortgage of $76k; buyer only pays/finances $298k; $923 monthly co-op fee includes underlying mortgage payment ($343), association fee ($318), and property taxes ($163). Easy 10% down financing available; Co-op requires 10% of total purchase price ($395k). Underlying Mortgage is financed at 2.89%! This well-maintained residence is part of a premium building offering exceptional amenities. Enjoy the luxury of a 24-hour concierge, a large fitness center, and an indoor pool & spa for year-round relaxation. Entertain or unwind in the beautiful resident lounge and club room, or savor outdoor moments in the landscaped courtyard with a delightful water feature, gas grills, and multiple dining and seating areas. Additional conveniences include a bike storage room, making urban commuting a breeze. 1 Garage Parking space conveys - $98/mo fee paid directly to the garage operator. Perfectly positioned in the vibrant Navy Yard, this condo is just steps away from the Metro, Harris Teeter, Whole Foods, and a diverse selection of fitness boutiques and restaurants. Experience the best of city living with unparalleled comfort and style.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20003, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	26,121 (100%)
Owner Occupied HU	6,629 (25.4%)
Renter Occupied HU	15,625 (59.8%)
Vacant Housing Units	3,867 (14.8%)
Median Home Value	$959,664
Average Home Value	$1,046,138