1211 Van St SE APT 718, Washington, DC, 20003 | $193/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 Van St SE APT 718, Washington, DC, 20003 | $193/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1490 sft

2904 Fairmont St, Falls Church, VA, 22042

2 Bed
3 Bath
1232 sft

624 15th St S UNIT 1, Arlington, VA, 22202

Motivated Seller+ 1 more

4 Bed
4 Bath
2992 sft

1988 Penfold Ct, Woodbridge, VA, 22192

4 Bed
4 Bath
3862 sft

12054 Mouser Pl, Woodbridge, VA, 22192

Nearby investment properties with comparable prices

4 Bed
4 Bath
2046 sft

2804 Lafora Ct, Vienna, VA, 22180

2 Bed
2 Bath
1080 sft

7354 Blade Dr, Falls Church, VA, 22042

4 Bed
4 Bath
3098 sft

8107 Orville St, Alexandria, VA, 22309

4 Bed
4 Bath
3424 sft

15472 Ambergate Dr, Woodbridge, VA, 22193

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 1211 Van St SE APT 718, Washington, DC, 20003 offers a 7.34% rental yield on a $739,000 purchase with $4,518/mo rent. Total monthly income registers $4,518/mo, and a $3,617/mo payment leaves $193/mo available for distribution. Annual cash flow reaches $2,313/yr on $243,131 to close, and return on cash invested stands at 21.01% in year one. Equity gained on principal adds $4,769/yr while 5% annual appreciation supports $204,172 over five years. Portfolio math shows five-year ROI at 108.28% and total cumulative return in cash at $263,252. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,518/mo property income against a $3,617/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2020

N/A lot

$N/A/sqft

No HOA

More details about the property

Live above it all at The Avidian. Welcome to 1211 Van Street SE #718elevated on the 7th floor, this two-bedroom, two-bath corner residence with garage parking captures sweeping, unobstructed views of the Washington Monument and the city skyline. Floor-to-ceiling windows flood the open-concept living area with natural light, while the chefs kitchen impresses with a Bertazzoni range, Blomberg refrigerator, Bosch dishwasher, and quartz countertops. The glass-enclosed primary suite features a private balcony and a spa-inspired bath with dual vanities and designer finishes. A spacious guest bedroom and a second full bath, equally well-appointed, complete this sophisticated home. Residents enjoy resort-style amenities, including a rooftop pool and lounge, fire pits, fitness center, and pet-friendly facilities, all paired with 24-hour concierge service. Just steps from Navy Yard Metro, Nationals Park, and D.C.s best dining, 1211 Van Street SE #718 at the The Avidian offers the perfect combination of luxury, lifestyle, and landmark views at one premier address.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20003, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	26,121 (100%)
Owner Occupied HU	6,629 (25.4%)
Renter Occupied HU	15,625 (59.8%)
Vacant Housing Units	3,867 (14.8%)
Median Home Value	$959,664
Average Home Value	$1,046,138