1239 Vermont Ave NW APT 204, Washington, DC, 20005 | $868/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

1239 Vermont Ave NW APT 204, Washington, DC, 20005 | $868/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
747 sft

1150 Washington #K-1203, Washington, DC, 20005

1 Bed
2 Bath
883 sft

1209 13th St NW APT 209, Washington, DC, 20005

1 Bed
1 Bath
750 sft

1021 N Garfield St APT 611, Arlington, VA, 22201

3 Bed
2 Bath
1820 sft

1416 S Buchanan St, Arlington, VA, 22204

Nearby investment properties with comparable prices

1 Bed
1 Bath
720 sft

730 24th St NW APT 911, Washington, DC, 20037

2 Bed
1 Bath
816 sft

1931 N Cleveland St APT 312, Arlington, VA, 22201

1 Bed
1 Bath
641 sft

922 24th St NW APT 521, Washington, DC, 20037

1 Bed
1 Bath
929 sft

10002 Oakton Terrace Rd, Oakton, VA, 22124

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 1239 Vermont Ave NW APT 204, Washington, DC, 20005 earns $868/mo cash flow from $2,916/mo rent with a $1,713/mo payment. Total monthly income totals $2,916/mo, and annual cash flow totals $10,412/yr on $115,992 capital. ROI tracks 28.89% on current figures, and rental yield reads 10% at a $349,900 purchase. Equity gained on principal adds $2,258/yr, and 5% annual appreciation supports $96,671 over five years. Five-year ROI reaches 150.54% and total cumulative return in cash sums $174,618. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,916/mo property income instead of your personal income.

Condo

Built in 1964

N/A lot

$N/A/sqft

No HOA

More details about the property

OPEN HOUSE: SATURDAY, SEPT. 6TH 12PM-2PM. Welcome home to this impeccably maintained condo in the heart of Logan Circle, where vibrant city living meets everyday comfort. Bathed in natural light, this bright and inviting residence showcases classic parquet and ceramic tile flooring, oversized windows, and a well-designed layout. The spacious living room offers picturesque views of Vermont Avenue and N Street, creating a charming backdrop for daily living and entertaining. Lovingly cared for, this home is ready for your personal touch. Crescent Tower Condominiums is a fully secured building offering premium amenities, including a staffed front desk with on-site management, a fitness center, rooftop pool and lounge with panoramic city views, laundry facilities, and complimentary Wi-Fi in all common areas. The building is also pet-friendly, and all utilitiesexcept home internetare included in the condo fee. Step outside your front door to enjoy the best of the 14th Street Corridor: award-winning restaurants, cozy coffee shops, Whole Foods, Trader Joes, VIDA Fitness, CVS, Logan Tavern, local banks, and a vibrant nightlife scene. Boasting exceptional walk (98), bike (98), and transit (100) scores, this location offers unmatched convenience. Commuters will appreciate proximity to three Metro stationsall within a mile: McPherson Square (Orange/Blue/Silver), Mt. Vernon Square (Green/Yellow), and Farragut North (Red). Conventional down payment assistance is available for qualified buyers. Schedule your private tour today and experience Logan Circle living at its finest.

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