1317 Harvard St NW APT 1, Washington, DC, 20009 | $387/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

1317 Harvard St NW APT 1, Washington, DC, 20009 | $387/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
793 sft

1133 14th St NW APT 210, Washington, DC, 20005

1 Bed
1 Bath
730 sft

2220 Fairfax Dr APT 101, Arlington, VA, 22201

2 Bed
2 Bath
981 sft

2504 Fairfax Dr #14B, Arlington, VA, 22201

2 Bed
1 Bath
815 sft

880 N Pollard St APT 621, Arlington, VA, 22203

Nearby investment properties with comparable prices

1 Bed
1 Bath
760 sft

2400 Clarendon Blvd APT 210, Arlington, VA, 22201

2 Bed
2 Bath
1135 sft

4061 S Four Mile Run Dr UNIT 102, Arlington, VA, 22204

3 Bed
2 Bath
1064 sft

7721 Inversham Dr APT 131, Falls Church, VA, 22042

1 Bed
2 Bath
814 sft

444 W Broad St UNIT 617, Falls Church, VA, 22046

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 1317 Harvard St NW APT 1, Washington, DC, 20009 earns $387/mo cash flow from $3,333/mo rent with a $2,287/mo payment. Total monthly income totals $3,333/mo, and annual cash flow totals $4,642/yr on $154,910 capital. ROI tracks 22.91% on current figures, and rental yield reads 8.56% at a $467,300 purchase. Equity gained on principal adds $3,015/yr, and 5% annual appreciation supports $129,106 over five years. Five-year ROI reaches 119.06% and total cumulative return in cash sums $184,429. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,333/mo property income instead of your personal income.

Condo

Built in 1907

418 sqft lot

$N/A/sqft

$172 monthly HOA

More details about the property

Perfectly located just blocks away from city conveniences, this two bedroom and two bathroom condo in Columbia Heights offers easy urban living with all of the comforts! Oak hardwood floors, high ceilings, and recessed lighting accent the open floor plan. The large and flexible living/dining area is excellent for entertaining. Granite countertops and stainless steel appliances are featured in the kitchen. The generously sized master bedroom has its own en suite bathroom and large closet. This city condo is complete with an expansive sun-filled patio and private entrance. A must-see, this property has it all!