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 1451 Belmont St NW APT 321, Washington, DC, 20009 earns $166/mo cash flow from $3,295/mo rent with a $2,546/mo payment. Total monthly income totals $3,295/mo, and annual cash flow totals $1,986/yr on $171,146 capital. ROI tracks 21.22% on current figures, and rental yield reads 7.6% at a $520,200 purchase. Equity gained on principal adds $3,357/yr, and 5% annual appreciation supports $143,722 over five years. Five-year ROI reaches 109.62% and total cumulative return in cash sums $187,610. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,295/mo property income instead of your personal income.
Apartment
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20009, Washington, DC area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Residential
Single Family
Multi-Family
Businesses
Date | Event | Price |
|---|---|---|
| 2025-09-28 | Listing removed | $2,650 |
| 2025-09-19 | Listing removed | $524,900 |
| 2025-09-18 | Listed for rent | $2,650 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-27 | $3882.40 | -2.45% | $472,400 | -2.27% |
| 2024-10-27 | $3979.82 | 0.36% | $483,390 | 0.45% |
| 2023-10-27 | $3965.38 | 0.31% | $481,220 | 0.50% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
