Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Washington at 1312 Massachusetts Ave NW APT 801, Washington, DC, 20005 generates $4,784/mo in rent and, after a $2,863/mo payment, leaves $1,360/mo in cash flow. Total monthly income is $4,784/mo, and annual cash flow is $16,324/yr on $192,465 invested. Return on cash invested sits at 28.54% in year one, and rental yield is 9.81% on a $585,000 entry. Equity gained on principal adds $3,775/yr, while 5% annual appreciation builds toward $161,625 over five years. Five-year ROI reaches 148.67% and total cumulative return in cash sums $286,134. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,784/mo property income rather than buyer’s personal income.
Condo
Built in 1949
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20005, Washington, DC area.
| 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 |
Residential
9,167
Single Family
549
Multi-Family
8,618
Businesses
1,856
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Brianna Madura • Spicer Real Estate
Mls Name: Bright MLS
Mls ID: #DCDC2211350
