1318 22nd St NW APT 101, Washington, DC, 20037 | $910/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

1318 22nd St NW APT 101, Washington, DC, 20037 | $910/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1257 sft

9480 Virginia Center Blvd UNIT 422, Vienna, VA, 22181

1 Bed
1 Bath
585 sft

1111 25th St NW APT 902, Washington, DC, 20037

2 Bed
2 Bath
1257 sft

9480 Virginia Center Blvd SUITE 211, Vienna, VA, 22181

2 Bed
2 Bath
1185 sft

2720 Bellforest Ct APT 304, Vienna, VA, 22180

Nearby investment properties with comparable prices

1 Bed
1 Bath
941 sft

4119 S Four Mile Run Dr UNIT 404, Arlington, VA, 22204

2 Bed
2 Bath
1286 sft

4500 S Four Mile Run Dr APT 1016, Arlington, VA, 22204

2 Bed
2 Bath
1048 sft

900 N Taylor St APT 1123, Arlington, VA, 22203

2 Bed
1 Bath
875 sft

2715 S Walter Reed Dr UNIT B, Arlington, VA, 22206

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 1318 22nd St NW APT 101, Washington, DC, 20037 uses $132,600 cash to close to unlock $10,916/yr annual cash flow and $910/mo monthly cash flow. Total monthly income runs $3,251/mo, and a $1,958/mo payment keeps the spread at $910/mo. Purchase price stands at $400,000, and rental yield measures 9.75% with $3,251/mo rent. Return on cash invested shows 28.14% in year one, and 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 146.55% and total cumulative return in cash records $194,332. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,251/mo property income covering a $1,958/mo payment rather than investor’s personal income.

Condo

Built in 1977

N/A lot

$N/A/sqft

No HOA

More details about the property

Step into 650 square feet of charm and comfort at 1312 22nd Street NW #101. This freshly updated first-floor condo blends classic Dupont characterexposed brick walls and a cozy wood-burning fireplacewith modern updates including brand-new luxury vinyl plank flooring, fresh paint, and updated LED lighting. The open layout flows seamlessly, offering plenty of space for relaxing, entertaining, or working from home. The oversized bedroom continues the historic charm with more exposed brick and generous closet space. The kitchen is fully equipped with all the necessary appliances to cook and entertain, while the full bathroom offers a clean, neutral palette. Additional perks include secure building access, an on-site laundry facility, with the option to install private laundry in your unit and a dedicated storage unit, perfect for extra belongings or seasonal items. Best of all, this boutique building is located in the heart of Dupont Circle, just moments from multiple Metro stations, top-rated restaurants, cozy coffee shops, boutiques, and with easy access to Georgetown, Adams Morgan, Foggy Bottom, and the National Mall. Completely move-in ready and full of charm, this home offers the best of historic character and modern convenience in one of DCs most vibrant neighborhoods. Schedule your showing today and discover why Dupont living is so special.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20037, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,694 (100%)
Owner Occupied HU	2,548 (23.8%)
Renter Occupied HU	6,452 (60.3%)
Vacant Housing Units	1,694 (15.8%)
Median Home Value	$978,316
Average Home Value	$1,152,383