121 13th St NE APT 301, Washington, DC, 20002 | $77/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

121 13th St NE APT 301, Washington, DC, 20002 | $77/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
1266 sft

1385 Morris Rd SE, Washington, DC, 20020

2 Bed
2 Bath
1189 sft

6118 Essex Ct HOUSE A, Alexandria, VA, 22311

2 Bed
2 Bath
1000 sft

6052 Essex Ct HOUSE A-6052A, Alexandria, VA, 22311

2 Bed
1 Bath
878 sft

4561 Strutfield Ln APT 3115, Alexandria, VA, 22311

Nearby investment properties with comparable prices

1 Bed
1 Bath
873 sft

2200 N Westmoreland St UNIT 202, Arlington, VA, 22213

2 Bed
2 Bath
1048 sft

900 N Taylor St APT 716, Arlington, VA, 22203

2 Bed
2 Bath
1185 sft

2791 Centerboro Dr APT 272, Vienna, VA, 22181

1 Bed
1 Bath
658 sft

1301 N Courthouse Rd APT 1404, Arlington, VA, 22201

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 121 13th St NE APT 301, Washington, DC, 20002 offers a 7.24% rental yield on a $440,000 purchase with $2,653/mo rent. Total monthly income registers $2,653/mo, and a $2,154/mo payment leaves $77/mo available for distribution. Annual cash flow reaches $928/yr on $145,860 to close, and return on cash invested stands at 20.55% in year one. Equity gained on principal adds $2,839/yr while 5% annual appreciation supports $121,564 over five years. Portfolio math shows five-year ROI at 105.82% and total cumulative return in cash at $154,354. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,653/mo property income against a $2,154/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1915

N/A lot

$N/A/sqft

No HOA

More details about the property

Nestled in the charming Capitol Hill neighborhood, adjacent to Lincoln park, this delightful one bed and bathroom unit in the historic Audubon building offers a perfect blend of comfort, style and community. Step inside to discover upgraded countertops and warm wood floors that create an inviting atmosphere. The cozy living space features a wood-burning fireplace, perfect for those chilly evenings. Enjoy the convenience of in-unit laundry and the security of intercom and FOB entrance.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20002, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	45,543 (100%)
Owner Occupied HU	12,288 (27.0%)
Renter Occupied HU	26,295 (57.7%)
Vacant Housing Units	6,960 (15.3%)
Median Home Value	$826,456
Average Home Value	$892,956