1425 4th St SW APT A502, Washington, DC, 20024 | $794/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

1425 4th St SW APT A502, Washington, DC, 20024 | $794/mo Cash Flow | Ziffy

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
707 sft

12701 Dara Dr APT 104, Woodbridge, VA, 22192

1 Bed
1 Bath
625 sft

15645 Horseshoe Ln, Woodbridge, VA, 22191

3 Bed
2 Bath
1692 sft

6112 Clearbrook Dr, Northport, AL, 35473

Airbnb Potential+ 1 more

- Bed
1 Bath
443 sft

906 S Washington St APT 101, Alexandria, VA, 22314

Nearby investment properties with comparable prices

1 Bed
1 Bath
714 sft

6621 Wakefield Dr APT 812, Alexandria, VA, 22307

1 Bed
1 Bath
785 sft

3100 S Manchester St APT 820, Falls Church, VA, 22044

1 Bed
1 Bath
578 sft

2906 Peyton Randolph Dr APT 201, Falls Church, VA, 22044

1 Bed
1 Bath
656 sft

7753 Donnybrook Ct APT 103, Annandale, VA, 22003

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

Rental property for sale in Washington at 1425 4th St SW APT A502, Washington, DC, 20024 generates $1,993/mo in rent and, after a $1,003/mo payment, leaves $794/mo in cash flow. Total monthly income is $1,993/mo, and annual cash flow is $9,522/yr on $67,958 invested. Return on cash invested sits at 33.92% in year one, and rental yield is 11.67% on a $205,000 entry. Equity gained on principal adds $1,323/yr, while 5% annual appreciation builds toward $56,638 over five years. Five-year ROI reaches 177.58% and total cumulative return in cash sums $120,678. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,993/mo property income rather than buyer’s personal income.

Condo

Built in 1965

N/A lot

$N/A/sqft

No HOA

More details about the property

Live Riverside!! PRICE REDUCTION- Where Every Day Feels Like a Vacation. Imagine waking up to sweeping, unencumbered views that stretch straight down the Potomac River. Watch sailboats glide across the water and planes descend into Reagan Airportall from the comfort of your living room. This is Riverside. You'll be in one of the best tiers in the community. This bright and airy condo rises above it all, offering a warm, contemporary atmosphere thats perfect for both relaxing and entertaining. Whether youre looking for a full-time home or a pied--terre youll never want to leave, Riverside delivers. Great rental potential. Standout Features: Floor-to-ceiling windows framing serene water views. Unique, character-rich interior no cookie-cutter design here! Freshly painted. Open layout with rich wood flooring throughout. Plentiful storage inside the home and additional rental storage available. Enjoy morning walks along beautifully landscaped grounds or hop on nearby scenic bike trails. On sunny days, unwind at the outdoor pool, and in cooler months, hit the on-site fitness center. All-Inclusive Living: One simple monthly fee covers water, electricity, cable, internet, trash, and sewergiving you convenience and peace of mind. Riverside Condominium also features 24/7 front desk concierge service, package acceptance, and a tight-knit, welcoming community. Prime Waterfront Location: 5 minutes to The Wharf, The Anthem, and endless dining + boutique options. Steps to the Metro, Safeway, CVS, and cleaners. Water taxi access to Georgetown, Old Town, National Harbor. 15 minutes to Reagan National Airport. 4 blocks to Nationals Park + Audi Field. Near Arena Stage, Ft. McNair, and Southwest Waterfront Park. Theres truly nothing else like it. Waterfront living, redefined. There is a 3-million-dollar improvement to include the pool area, the landscaped strip east of the pool, the sidewalks and planters north of the pool, the steps leading to the lower lobby, and the A-Building breezeway. Come experience it for yourself!!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20024, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,659 (100%)
Owner Occupied HU	3,446 (22.0%)
Renter Occupied HU	9,910 (63.3%)
Vacant Housing Units	2,303 (14.7%)
Median Home Value	$569,155
Average Home Value	$671,705