1312 Massachusetts Ave NW APT 101, Washington, DC, 20005 | $1,890/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

1312 Massachusetts Ave NW APT 101, Washington, DC, 20005 | $1,890/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1737 sft

9105 Wax Myrtle Ct, Burke, VA, 22015

4 Bed
3 Bath
1704 sft

923 20th St S, Arlington, VA, 22202

3 Bed
4 Bath
2630 sft

5016 Gardner Dr, Alexandria, VA, 22304

3 Bed
3 Bath
1738 sft

408 E Monroe Ave, Alexandria, VA, 22301

Nearby investment properties with comparable prices

2 Bed
3 Bath
1590 sft

2663 Manhattan Pl SUITE 111, Vienna, VA, 22180

1 Bed
1 Bath
808 sft

1111 19th St N APT 1706, Arlington, VA, 22209

2 Bed
2 Bath
1352 sft

6990 Falls Reach Dr APT 313, Falls Church, VA, 22043

2 Bed
2 Bath
945 sft

1600 N Oak St APT 1601, Arlington, VA, 22209

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 1312 Massachusetts Ave NW APT 101, Washington, DC, 20005 listed at $585,000 pairs $5,314/mo rent with a $2,863/mo payment to leave $1,890/mo cash flow. Total monthly income runs $5,314/mo, and annual cash flow reaches $22,684/yr on $192,465 cash to close. Return on cash invested measures 31.85% in year one, and rental yield registers 10.9% at a $585,000 basis. Equity gained on principal adds $3,775/yr, and annual property appreciation at 5% supports $161,625 by year five. Five-year ROI tracks 166.39% and total cumulative return in cash totals $320,238. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,314/mo property income relative to a $2,863/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1949

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to this spacious 2-bedroom, 2-bath end-unit condo in the heart of Logan Circle! This freshly painted home boasts a generous living area, large bedrooms, and abundant natural light from multiple windows throughout. Enjoy this move in ready unit with wood floors, granite countertops and and eat in kitchen - ideal for both relaxing and entertaining. Located in a secure, pet-friendly building with a shared outdoor terrace featuring a picnic and grill area. Less than half a mile to the Red, Orange, Blue, and Silver Metro lines and steps from Streets Market, as well as D.C.s finest dining, shopping, and entertainment. Includes parking and storage. City living doesnt get more convenient or stylish than this!

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