1211 S Eads St APT 307, Arlington, VA, 22202 | $470/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

1211 S Eads St APT 307, Arlington, VA, 22202 | $470/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
938 sft

4360 Ivymount Ct APT 32, Annandale, VA, 22003

1 Bed
1 Bath
924 sft

10328 Sager Ave UNIT 124, Fairfax, VA, 22030

Investment Property+ 1 more

1 Bed
2 Bath
1196 sft

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

1 Bed
2 Bath
1411 sft

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

Nearby investment properties with comparable prices

2 Bed
2 Bath
1209 sft

3709 S George Mason Dr APT 604, Falls Church, VA, 22041

1 Bed
1 Bath
956 sft

3705 S George Mason Dr APT 1702S, Falls Church, VA, 22041

3 Bed
3 Bath
1330 sft

8608 Village Sq UNIT 15/8608, Alexandria, VA, 22309

2 Bed
2 Bath
857 sft

6904 Victoria Dr UNIT I, Alexandria, VA, 22310

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 Arlington at 1211 S Eads St APT 307, Arlington, VA, 22202 generates $2,562/mo in rent and, after a $1,713/mo payment, leaves $470/mo in cash flow. Total monthly income is $2,562/mo, and annual cash flow is $5,638/yr on $116,025 invested. Return on cash invested sits at 24.77% in year one, and rental yield is 8.78% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 128.62% and total cumulative return in cash sums $149,234. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,562/mo property income rather than buyer’s personal income.

Condo

Built in 1989

N/A lot

$N/A/sqft

No HOA

More details about the property

Updated Contemporary Condo Steps from the Pentagon, Metro, and More Welcome to 1211 S Eads St #307 a stylishly updated condo perfectly situated in the heart of National Landing. Just three blocks from the Pentagon and within walking distance of three Metro stations (Pentagon, Pentagon City, and Crystal City), this home is a commuters dream. Whether you're heading into Washington, D.C., catching a flight from National, or strolling to nearby shopping and dining (Whole Foods, Costco, and dozens of restaurants are just around the corner), everything you need is right at your doorstep. Set in The Bella Vista, a contemporary high-rise, this home is part of a community that offers 24-hour concierge service and rich amenities. Let's explore the recent top-to-bottom renovations that have infused it with modern comfort and clean design. Updates include: All-new LVP flooring throughout the main living area and bedroom Freshly painted Fully updated kitchen with quartz countertops, new sink and faucet, new cabinetry and lighting Renovated bathroom a new vanity, quartz counters, light fixture, and new flooring New hot water heater and bathroom exhaust fan for added efficiency Relax by the outdoor pool and picnic area, entertain in the clubroom or resident lounge, or recharge in the fitness center and sauna. Pet-friendly (case-by-case), with easy access to bike trails and green space, the building is as convenient as it is comfortable. This thoughtfully updated studio condo with a built in sliding wall is turn-key ready. And with utilities (heat, electric, water, sewer, trash, building insurance, and common area maintenance) all included in the monthly dues, budgeting is a breeze. Experience the best of Crystal City with the charm and character of a home that isnt just another new build.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22202, Arlington, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,023 (100%)
Owner Occupied HU	3,391 (16.9%)
Renter Occupied HU	14,315 (71.5%)
Vacant Housing Units	2,317 (11.6%)
Median Home Value	$951,064
Average Home Value	$1,033,433