1111 25th St NW APT 723, Washington, DC, 20037 | $38/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

1111 25th St NW APT 723, Washington, DC, 20037 | $38/mo Cash Flow | Ziffy

For Sale

Listed for sale 3 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
990 sft

2500 Virginia Ave NW #912, Washington, DC, 20037

1 Bed
1 Bath
652 sft

1010 25th St NW APT 401, Washington, DC, 20037

1 Bed
1 Bath
932 sft

700 New Hampshire Ave NW #512, Washington, DC, 20037

1 Bed
2 Bath
1381 sft

700 New Hampshire Ave NW #508, Washington, DC, 20037

Nearby investment properties with comparable prices

2 Bed
3 Bath
1086 sft

5724 Harrier Dr, Clifton, VA, 20124

3 Bed
4 Bath
2055 sft

6143 Green Hollow Ct, Springfield, VA, 22152

2 Bed
2 Bath
1224 sft

6016 N Kings Hwy, Alexandria, VA, 22303

3 Bed
2 Bath
1120 sft

7566 Wood Mist Ln, Falls Church, VA, 22043

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 1111 25th St NW APT 723, Washington, DC, 20037 offers a 7.11% rental yield on a $540,000 purchase with $3,198/mo rent. Total monthly income registers $3,198/mo, and a $2,643/mo payment leaves $38/mo available for distribution. Annual cash flow reaches $450/yr on $177,660 to close, and return on cash invested stands at 20.31% in year one. Equity gained on principal adds $3,485/yr while 5% annual appreciation supports $149,192 over five years. Portfolio math shows five-year ROI at 104.55% and total cumulative return in cash at $185,738. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,198/mo property income against a $2,643/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

Spacious and sunlit, this large 1-bedroom and Large Den with 1-bath residence in the coveted Atlas Condominium offers open-concept living, dining, and kitchen areas with excellent flow and functionality. The home features brand new floors, granite countertops, gas cooking, and ample cabinetry, perfect for home chefs. Enjoy a private balcony, in-unit laundry, and abundant storage, plus one secure garage parking space. The Atlas Building, constructed in 2005, offers a full suite of amenities including a 24-hour concierge, fitness center, resident lounge, and serene courtyard. Located in the heart of DCs West End, the building sits next door to Trader Joes and within easy walking distance to SoulCycle, Metro, George Washington University, and the endless shops, restaurants, and cafes of Georgetown, Foggy Bottom, and Downtown DC. With a Walk Score of 97 (Walkers Paradise) and a pet-friendly, investor-friendly community, this home combines modern updates with urban conveniencea perfect retreat in one of DCs most sought-after neighborhoods.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20037, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,694 (100%)
Owner Occupied HU	2,548 (23.8%)
Renter Occupied HU	6,452 (60.3%)
Vacant Housing Units	1,694 (15.8%)
Median Home Value	$978,316
Average Home Value	$1,152,383