1030 Fairmont St NW APT 204, Washington, DC, 20009 | $687/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1004 sft

2317 Freetown Ct Unit 11C, Reston, VA, 20191

3 Bed
3 Bath
1486 sft

4413 Blue Heron Way, Bladensburg, MD, 20710

3 Bed
1 Bath
966 sft

4309 Americana Dr APT 10, Annandale, VA, 22003

1 Bed
1 Bath
763 sft

2736 Ordway St NW APT 3, Washington, DC, 20008

Nearby investment properties with comparable prices

1 Bed
1 Bath
826 sft

3313 Wyndham Cres #2216, Alexandria, VA, 22302

1 Bed
1 Bath
650 sft

529 Bashford Ln APT 1, Alexandria, VA, 22314

2 Bed
2 Bath
1585 sft

11510 Bucknell Dr APT 201, Wheaton, MD, 20902

2 Bed
2 Bath
1056 sft

2939 Van Ness St NW APT 807, Washington, DC, 20008

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 1030 Fairmont St NW APT 204, Washington, DC, 20009 offers a 10.16% rental yield on a $371,800 purchase with $3,148/mo rent. Total monthly income registers $3,148/mo, and a $1,820/mo payment leaves $687/mo available for distribution. Annual cash flow reaches $8,245/yr on $123,252 to close, and return on cash invested stands at 26.6% in year one. Equity gained on principal adds $2,399/yr while 5% annual appreciation supports $102,721 over five years. Portfolio math shows five-year ROI at 139.3% and total cumulative return in cash at $171,690. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,148/mo property income against a $1,820/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1900

291 sqft lot

$N/A/sqft

$262 monthly HOA