1025 1st St SE APT 611, Washington, DC, 20003 | $424/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

1025 1st St SE APT 611, Washington, DC, 20003 | $424/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2344 sft

4619 Olivine Dr, Chantilly, VA, 20151

3 Bed
2 Bath
996 sft

3338 Elm Ter, Falls Church, VA, 22042

3 Bed
3 Bath
1382 sft

1718 S Lowell St, Arlington, VA, 22204

3 Bed
4 Bath
2408 sft

7039 Kings Manor Dr, Alexandria, VA, 22315

Nearby investment properties with comparable prices

4 Bed
4 Bath
1780 sft

10344 Granite Creek Ln, Oakton, VA, 22124

3 Bed
2 Bath
1501 sft

9450 Silver King Ct UNIT 202, Fairfax, VA, 22031

2 Bed
2 Bath
931 sft

1211 Van St SE APT 806, Washington, DC, 20003

3 Bed
2 Bath
1211 sft

3617 S Four Mile Run Dr, Arlington, VA, 22206

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

Investment property for sale in Washington at 1025 1st St SE APT 611, Washington, DC, 20003 uses $210,527 cash to close to unlock $5,085/yr annual cash flow and $424/mo monthly cash flow. Total monthly income runs $4,169/mo, and a $3,132/mo payment keeps the spread at $424/mo. Purchase price stands at $639,900, and rental yield measures 7.82% with $4,169/mo rent. Return on cash invested shows 22.48% in year one, and 5% annual appreciation builds toward $176,793 over five years. Five-year ROI reaches 116.13% and total cumulative return in cash records $244,475. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,169/mo property income covering a $3,132/mo payment rather than investor’s personal income.

Condo

Built in 2009

N/A lot

$N/A/sqft

No HOA

More details about the property

OPEN HOUSE SUNDAY NOV 2nd 1:00PM - 3:00PM! Building amenities include 24 hour concierge, meeting rooms, fitness center, pool, and lounge areas. Welcome to your dream condo! Nestled in a vibrant and sought-after neighborhood, this stunning 1-bedroom, 1-den, 2-bathroom condo offers 1,065 square feet of luxurious living space. Boasting an open and airy floor plan, this home is flooded with natural sunlight thanks to its large windows, creating a warm and inviting atmosphere throughout the day. ### Key Features: - *2025 HVAC replaced* - *Spacious Living Area:* The expansive living room is perfect for entertaining guests or simply relaxing while enjoying the beautiful views from the oversized windows. - *Modern Kitchen:* The sleek, modern kitchen is equipped with top-of-the-line stainless steel appliances, ample cabinetry, and a stylish breakfast bar, making it a chefs delight. - *Versatile Den:* The additional den can be used as a home office or guest roomperfect for today's flexible lifestyle. - *Two Full Bathrooms:* - *Prime Location:* Situated close to shopping, dining, and entertainment options, as well as easy access to public transportation and major highways. This exceptional condo is perfect for anyone seeking a modern lifestyle with all the comforts and conveniences of urban living. Dont miss the opportunity to make this sunlit oasis your new home! Contact us today for a private showing and take the first step toward living in this spectacular condo.

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