1111 25th St NW APT 821, Washington, DC, 20037 | 5.86% Rental Yield

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 821, Washington, DC, 20037 | 5.86% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1517 sft

800 25th St NW #806, Washington, DC, 20037

2 Bed
2 Bath
1425 sft

2555 Pennsylvania Ave NW APT 409, Washington, DC, 20037

2 Bed
3 Bath
1480 sft

2700 Virginia Ave NW #811, Washington, DC, 20037

2 Bed
3 Bath
1740 sft

2555 Pennsylvania Ave NW APT 403, Washington, DC, 20037

Nearby investment properties with comparable prices

2 Bed
2 Bath
1337 sft

1701 16th St N #335-C, Arlington, VA, 22209

3 Bed
3 Bath
1871 sft

212 W Jefferson St, Falls Church, VA, 22046

2 Bed
3 Bath
1708 sft

1418 N Rhodes St #B117, Arlington, VA, 22209

3 Bed
4 Bath
2502 sft

1501 20th St S, Arlington, VA, 22202

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 821, Washington, DC, 20037 listed at $1,050,000 pairs $5,128/mo rent with a $5,139/mo payment. Total monthly income runs $5,128/mo. Return on cash invested measures 16.78% in year one, and rental yield registers 5.86% at a $1,050,000 basis. Equity gained on principal adds $6,775/yr, and annual property appreciation at 5% supports $290,096 by year five. Five-year ROI tracks 85.52% and total cumulative return in cash totals $290,933. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,128/mo property income relative to a $5,139/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

Oversized two-bedroom plus den residence at the Atlas featuring an open floor plan, several updates throughout, sweeping views, and a prime location. One of the largest layouts in the building, this sunlit condo offers southwest exposures and spectacular skyline views of Rosslyn. The kitchen includes granite countertops, stainless steel appliances, and a breakfast bar. Each of the generous bedrooms has an en-suite bathroom and walk-in closet. The versatile den provides space for an office, family room, or additional bedroom. The property comes with one garage parking space. 1111 25th Street NW offers numerous amenities, including a 24-hour front desk, a fitness center, and common areas for entertaining. Located in the heart of West End, the Atlas offers a central location with easy access to numerous shopping, dining, and nightlife options in Foggy Bottom, Dupont Circle, and Georgetown. Additional popular spots within walking distance include Trader Joe's, Whole Foods, GW Hospital, Francis Fields, Foggy Bottom Metro, Kennedy Center, and GW University.

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