1133 14th St NW APT 1010, Washington, DC, 20005 | $536/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

1133 14th St NW APT 1010, Washington, DC, 20005 | $536/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
2026 sft

1781 N Pierce St, Arlington, VA, 22209

2 Bed
2 Bath
850 sft

3827 Keller Ave, Alexandria, VA, 22302

3 Bed
3 Bath
2652 sft

2691 Sheffield Hill Way #159, Woodbridge, VA, 22191

4 Bed
3 Bath
1780 sft

14732 Endsley Turn, Woodbridge, VA, 22193

Nearby investment properties with comparable prices

3 Bed
3 Bath
1272 sft

5916 Founders Hill Dr UNIT 304, Alexandria, VA, 22310

1 Bed
1 Bath
700 sft

1501 12th St N #B, Arlington, VA, 22209

3 Bed
4 Bath
1520 sft

3642 Woodhaven Ct, Woodbridge, VA, 22192

2 Bed
2 Bath
1380 sft

8551 Blackfoot Ct, Lorton, VA, 22079

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

Rental property for sale in Washington at 1133 14th St NW APT 1010, Washington, DC, 20005 generates $3,257/mo in rent and, after a $2,275/mo payment, leaves $536/mo in cash flow. Total monthly income is $3,257/mo, and annual cash flow is $6,438/yr on $154,114 invested. Return on cash invested sits at 24.09% in year one, and rental yield is 8.41% on a $464,900 entry. Equity gained on principal adds $3,000/yr, while 5% annual appreciation builds toward $128,443 over five years. Five-year ROI reaches 124.8% and total cumulative return in cash sums $192,340. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,257/mo property income rather than buyer’s personal income.

Condo

Built in 2006

N/A lot

$N/A/sqft

No HOA

More details about the property

Amazing opportunity to own a sun-drenched contemporary 1 BR/1BA in the heart of Washington, DC/Thomas Circle. Located in the prestigious, LEED-certified Alta Condominium building, extra large, 750 square foot one bedroom corner unit is situated right off Thomas Circle and just south of Logan Circle and walking distance to the McPherson Square Metro. Built in the style of a modern, industrial loft, this unit features floor-to-ceiling windows, exposed concrete ceilings and ductwork and an open floor plan. Natural light pours in from the window wall, while the European-style kitchen is completely open on three sides, with maple cabinets, granite counter tops and stainless steel appliances. The spacious living area is large enough for separate living and dining areas. The full bath features an oversized pedestal sink and large, glass-enclosed shower. Building amenities are plentiful and include a vast roof terrace boasting a garden and overhead steel pergola with views of the Washington Monument, party room with fireplace and enormous flat screen tv, sky lounge with 20 foot windows, which also offer phenomenal city views. The views from the rooftop terrace/lounge are breathtaking - you will have to come see with your own eyes! This pet-friendly building has condo fees of $579 which include water, sewer, trash and internet, and concierge. As if this home wasn't calling your name already, there is more to it! Deeded garage parking in building included in price and condo fee. Newly installed HVAC system, NEW combined washer and dryer, NEW kitchen sink, faucet and garbage disposer and NEW bathroom light control mirror. The epitome of modern design coupled with an unbeatable location makes this home a must-see!

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