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% |
Investment property for sale in Washington at 1331 Vermont Ave NW APT B, Washington, DC, 20005 earns $286/mo cash flow from $3,168/mo rent with a $2,371/mo payment. Total monthly income totals $3,168/mo, and annual cash flow totals $3,435/yr on $160,618 capital. ROI tracks 22.05% on current figures, and rental yield reads 7.85% at a $484,520 purchase. Equity gained on principal adds $3,127/yr, and 5% annual appreciation supports $133,864 over five years. Five-year ROI reaches 114.01% and total cumulative return in cash sums $183,116. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,168/mo property income instead of your personal income.
Single Family
Built in 1908
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 |
|---|---|---|
| 2025-05-13 | Listing removed | $2,700 |
| 2025-03-04 | Listed for rent | $2,700 |
| 2025-01-21 | Price change | $470,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-28 | $3221.70 | -4.48% | $484,520 | -2.91% |
| 2024-10-28 | $3372.92 | -0.49% | $499,040 | 0.32% |
| 2023-10-28 | $3389.50 | 1.66% | $497,470 | 2.63% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
