1613 Harvard St NW APT 105, Washington, DC, 20009 | $368/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

1613 Harvard St NW APT 105, Washington, DC, 20009 | $368/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
4 Bath
1568 sft

3823 9th Rd S, Arlington, VA, 22204

3 Bed
2 Bath
1024 sft

127 W Reed Ave, Alexandria, VA, 22305

4 Bed
4 Bath
1690 sft

5001 Greenhouse Ter, Centreville, VA, 20120

2 Bed
2 Bath
1500 sft

3621 S Taylor St, Arlington, VA, 22206

Nearby investment properties with comparable prices

2 Bed
1 Bath
1090 sft

2122 California St NW #455, Washington, DC, 20008

4 Bed
3 Bath
1655 sft

7319 Rhondda Dr, Lorton, VA, 22079

3 Bed
3 Bath
1240 sft

6476 Franconia Ct, Springfield, VA, 22150

3 Bed
4 Bath
1584 sft

9518 Unity Ln, Lorton, VA, 22079

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

Investment property for sale in Washington at 1613 Harvard St NW APT 105, Washington, DC, 20009 uses $187,201 cash to close to unlock $4,413/yr annual cash flow and $368/mo monthly cash flow. Total monthly income runs $3,698/mo, and a $2,785/mo payment keeps the spread at $368/mo. Purchase price stands at $569,000, and rental yield measures 7.8% with $3,698/mo rent. Return on cash invested shows 22.42% in year one, and 5% annual appreciation builds toward $157,204 over five years. Five-year ROI reaches 115.81% and total cumulative return in cash records $216,803. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,698/mo property income covering a $2,785/mo payment rather than investor’s personal income.

Condo

Built in 1923

N/A lot

$N/A/sqft

No HOA

More details about the property

Embassy Condominium. This 2 bed, 1 bath condo features a spacious layout, high ceilings, and warm hardwood floors. The main living space sits at the center of the home, offering room for a dining area, living space and a workstation. Easily cook and entertain in the long galley kitchen tucked away with abundant cabinet storage and natural stone countertops. The sleeping quarters are separated just off the main living area featuring a huge walk-in closet, a second large closet with washer/dryer, and a windowed hall bathroom with exposed brick accents. Two large bedrooms are accessed off the hall offering room for guests, additional room to work, or a great lounge space or studio. Rated as a Walker & Bikers Paradise by DC Walk Score with an Excellent Transit Score, DC and beyond is right outside your door with bus lines and Metro Access moments away. Enjoy local restaurants and shops along Mt Pleasant Main St or additional dining and nightlife in Adams Morgan. Need a bit of nature? Rock Creek Park and the National Zoo are just down the street. Welcome to your new home in Northwest, DC!