1510 12th St N APT 303, Arlington, VA, 22209 | $23/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
920 sft

4200 Cathedral Ave NW APT 517, Washington, DC, 20016

3 Bed
2 Bath
1536 sft

145 Mississippi Ave SE, Washington, DC, 20032

3 Bed
4 Bath
1360 sft

5621 E Boniwood Turn, Clinton, MD, 20735

2 Bed
1 Bath
1049 sft

11998 Cardamom Dr #11998, Woodbridge, VA, 22192

Nearby investment properties with comparable prices

Rental Income+ 1 more

4 Bed
2 Bath
1848 sft

4112 Ellis St, Capitol Heights, MD, 20743

3 Bed
2 Bath
1416 sft

3913 Q St SE, Washington, DC, 20020

2 Bed
2 Bath
1220 sft

9224 Cardinal Forest Ln UNIT G, Lorton, VA, 22079

3 Bed
2 Bath
1440 sft

9701 Fields Rd APT 2301, Gaithersburg, MD, 20878

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 Arlington at 1510 12th St N APT 303, Arlington, VA, 22209 generates $2,743/mo in rent and, after a $2,227/mo payment, leaves $23/mo in cash flow. Total monthly income is $2,743/mo, and annual cash flow is $277/yr on $150,833 invested. Return on cash invested sits at 20.09% in year one, and rental yield is 7.23% on a $455,000 entry. Equity gained on principal adds $2,936/yr, while 5% annual appreciation builds toward $125,708 over five years. Five-year ROI reaches 103.57% and total cumulative return in cash sums $156,220. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,743/mo property income rather than buyer’s personal income.

Condo

Built in 1972

N/A lot

$N/A/sqft

No HOA