1386 Bryant St NE APT 103WashingtonDC20018
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Washington at 1386 Bryant St NE APT 103, Washington, DC, 20018 offers a 10.02% rental yield on a $315,000 purchase with $2,630/mo rent. Total monthly income registers $2,630/mo, and a $1,542/mo payment leaves $786/mo available for distribution. Annual cash flow reaches $9,433/yr on $104,423 to close, and return on cash invested stands at 28.94% in year one. Equity gained on principal adds $2,033/yr while 5% annual appreciation supports $87,029 over five years. Portfolio math shows five-year ROI at 150.88% and total cumulative return in cash at $157,553. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,630/mo property income against a $1,542/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1959
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20018, Washington, DC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,988 (100%) |
| Owner Occupied HU | 4,900 (49.1%) |
| Renter Occupied HU | 4,359 (43.6%) |
| Vacant Housing Units | 729 ( 7.3%) |
| Median Home Value | $670,931 |
| Average Home Value | $755,268 |
Housing Distribution
Address Breakdown
Residential
9,809
Single Family
5,914
Multi-Family
3,895
Businesses
638
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chelsea Traylor • Redfin Corp
Mls Name: Bright MLS
Mls ID: #DCDC2235704