1125 12th St NW APT 31, Washington, DC, 20005 | $720/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

1125 12th St NW APT 31, Washington, DC, 20005 | $720/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
2 Bath
1411 sft

4836 29th St S APT A1, Arlington, VA, 22206

Investment Property+ 1 more

1 Bed
2 Bath
1196 sft

2949 S Columbus St APT A2, Arlington, VA, 22206

2 Bed
2 Bath
825 sft

5376 Bedford Ter #76D, Alexandria, VA, 22309

2 Bed
1 Bath
768 sft

6613 Potomac Ave APT B1, Alexandria, VA, 22307

Nearby investment properties with comparable prices

1 Bed
1 Bath
562 sft

2401 H St NW APT 903, Washington, DC, 20037

- Bed
1 Bath
443 sft

1133 14th St NW APT 807, Washington, DC, 20005

Investment Property+ 1 more

1 Bed
1 Bath
712 sft

2016 N Adams St APT 701, Arlington, VA, 22201

1 Bed
1 Bath
581 sft

2515 K St NW APT 109, Washington, DC, 20037

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 1125 12th St NW APT 31, Washington, DC, 20005 earns $720/mo cash flow from $2,564/mo rent with a $1,542/mo payment. Total monthly income totals $2,564/mo, and annual cash flow totals $8,641/yr on $104,423 capital. ROI tracks 28.18% on current figures, and rental yield reads 9.77% at a $315,000 purchase. Equity gained on principal adds $2,033/yr, and 5% annual appreciation supports $87,029 over five years. Five-year ROI reaches 146.82% and total cumulative return in cash sums $153,317. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,564/mo property income instead of your personal income.

Condo

Built in 1910

N/A lot

$N/A/sqft

No HOA

More details about the property

**Updated 1BR Condo in Prime Logan Circle Location All Utilities Included!** Chic and move-in ready 1BR/1BA condo located on a quiet, tree-lined street in the heart of NW DCjust blocks from Logan Circle and steps to the 14th St and U St corridors, Dupont Circle, and Downtown. Set on the 3rd floor of a classic DC brownstone, this light-filled, rear-facing unit offers southern and eastern exposures, refinished hardwood floors, and stylish updates throughout. The reimagined kitchen features quartz countertops, a breakfast bar island, stainless steel appliances, backsplash, and modern fixtures. The bathroom boasts a large vanity, matte black hardware, updated lighting, and a refreshed tub surround. French doors lead to a spacious bedroom that easily accommodates a queen bed and furnishings. Enjoy the convenience of in-unit washer/dryer, recessed lighting, and thoughtful storage. **Condo fee includes all utilities**electric, gas, water, sewer, trashas well as professional management and common area maintenance. Pet-friendly building with a renovated lounge and extra laundry facilities. Unbeatable location with a 98 Walk Scorejust minutes to Mt. Vernon, McPherson, and Gallery Place Metros, Whole Foods, Giant, Safeway, Capital One Arena, Convention Center, and countless restaurants, bars, and shops. Perfect for a first-time buyer, investor, or anyone looking to live in the heart of it all. **All property details, including dimensions, are deemed reliable but not guaranteed. Buyers are advised to independently verify all information.**

Neighborhood Data

Neighborhood data shown for ZIP Code: 20005, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,710 (100%)
Owner Occupied HU	2,336 (24.1%)
Renter Occupied HU	6,232 (64.2%)
Vacant Housing Units	1,142 (11.8%)
Median Home Value	$709,828
Average Home Value	$833,652