1260 21st St NW APT 108, Washington, DC, 20036 | $885/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

1260 21st St NW APT 108, Washington, DC, 20036 | $885/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
965 sft

6151 Edsall Rd APT D, Alexandria, VA, 22304

2 Bed
1 Bath
925 sft

11345 Aristotle Dr #6-311, Fairfax, VA, 22030

2 Bed
2 Bath
857 sft

6918 Victoria Dr UNIT L, Alexandria, VA, 22310

2 Bed
2 Bath
1075 sft

7802 Harrowgate Cir #C, Springfield, VA, 22152

Nearby investment properties with comparable prices

2 Bed
2 Bath
1196 sft

301 N Beauregard St APT 104, Alexandria, VA, 22312

3 Bed
2 Bath
1157 sft

12717 Gordon Blvd APT 118, Woodbridge, VA, 22192

3 Bed
2 Bath
1292 sft

10136 Fair Woods Dr, Fairfax, VA, 22030

2 Bed
2 Bath
1224 sft

12295 Wadsworth Way, Woodbridge, VA, 22192

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 1260 21st St NW APT 108, Washington, DC, 20036 uses $103,329 cash to close to unlock $10,623/yr annual cash flow and $885/mo monthly cash flow. Total monthly income runs $2,710/mo, and a $1,526/mo payment keeps the spread at $885/mo. Purchase price stands at $311,700, and rental yield measures 10.43% with $2,710/mo rent. Return on cash invested shows 30.19% in year one, and 5% annual appreciation builds toward $86,117 over five years. Five-year ROI reaches 157.57% and total cumulative return in cash records $162,817. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,710/mo property income covering a $1,526/mo payment rather than investor’s personal income.

Condo

Built in 1966

N/A lot

$N/A/sqft

No HOA

More details about the property

Live where DC comes alivein the heart of the West End, just moments from Dupont Circle, Foggy Bottom, and Georgetown! This inviting 1-bedroom, 1-bath residence at The Newport Condominium offers effortless city living with a serene view of the lush interior courtyard and abundant natural light streaming through floor-to-ceiling windows. Enjoy a bright, open layout with defined living and dining areasperfect for relaxing or working from home. The private bedroom provides ample space and storage, while the full bath and kitchen offer clean, functional design with opportunity to personalize over time. This well-maintained, full-service building features 24-hour concierge, a sunny rooftop pool and deck, secure entry, and on-site laundry. With all utilities included in the condo fee and a location just blocks from GWU, Metro stations, Whole Foods, and top-rated dining and fitness spots, this is a perfect match for professionals, students, and anyone craving vibrant, walkable city living. Welcome to your next chapter in Dupont Circle!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20036, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,592 (100%)
Owner Occupied HU	1,131 (24.6%)
Renter Occupied HU	2,781 (60.6%)
Vacant Housing Units	680 (14.8%)
Median Home Value	$531,985
Average Home Value	$695,480