1636 Fort Davis St SE, Washington, DC, 20020 | $1,055/mo Cash Flow

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1364 sft

1 Cameron Grove Blvd APT 301, Upper Marlboro, MD, 20774

3 Bed
4 Bath
2484 sft

12103 Spirit Ave, Laurel, MD, 20708

2 Bed
1 Bath
952 sft

4901 70th Pl, Hyattsville, MD, 20784

4 Bed
- Bath
2720 sft

195 35th St NE, Washington, DC, 20019

Nearby investment properties with comparable prices

3 Bed
2 Bath
1218 sft

4112 25th Ave, Temple Hills, MD, 20748

3 Bed
2 Bath
972 sft

6102 Seminole St, College Park, MD, 20740

3 Bed
2 Bath
1270 sft

8318 Kingsgate Rd #537, Springfield, VA, 22152

4 Bed
4 Bath
1907 sft

14942 Belle Ami Dr #38, Laurel, MD, 20707

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 1636 Fort Davis St SE, Washington, DC, 20020 priced at $424,500 pairs $3,540/mo rent with $1,055/mo cash flow after a $2,078/mo payment. Total monthly income equals $3,540/mo, and annual cash flow comes to $12,662/yr on $140,722 invested. Return on cash invested is 28.91% in year one, and rental yield stands at 10.01% on a $424,500 basis. Equity gained on principal adds $2,739/yr, and 5% annual appreciation accumulates to $117,282 by year five. Five-year ROI measures 150.67% and total cumulative return in cash reaches $212,032. For financing, Ziffy Mortgage’s DSCR program evaluates $3,540/mo property income against a $2,078/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 1942

1,306 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20020, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	24,460 (100%)
Owner Occupied HU	6,831 (27.9%)
Renter Occupied HU	15,173 (62.0%)
Vacant Housing Units	2,456 (10.0%)
Median Home Value	$436,983
Average Home Value	$485,945