1731 Gainesville St SE APT 201, Washington, DC, 20020 | $378/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

1731 Gainesville St SE APT 201, Washington, DC, 20020 | $378/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

2 Bed
1 Bath
1152 sft

427 Brandywine St SE, Washington, DC, 20032

1 Bed
1 Bath
840 sft

6301 Stevenson Ave APT 914, Alexandria, VA, 22304

1 Bed
1 Bath
714 sft

6621 Wakefield Dr APT 811, Alexandria, VA, 22307

1 Bed
1 Bath
700 sft

12650 Dara Dr APT 101, Woodbridge, VA, 22192

Nearby investment properties with comparable prices

2 Bed
1 Bath
1158 sft

14 Danbury St SW APT 2, Washington, DC, 20032

1 Bed
1 Bath
567 sft

2500 N Van Dorn St APT 1119, Alexandria, VA, 22302

1 Bed
1 Bath
849 sft

5340 Holmes Run Pkwy UNIT 901, Alexandria, VA, 22304

1 Bed
1 Bath
684 sft

12658 Dara Dr APT 301, Woodbridge, VA, 22192

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 1731 Gainesville St SE APT 201, Washington, DC, 20020 earns $378/mo cash flow from $1,460/mo rent with a $905/mo payment. Total monthly income totals $1,460/mo, and annual cash flow totals $4,533/yr on $61,328 capital. ROI tracks 27.3% on current figures, and rental yield reads 9.47% at a $185,000 purchase. Equity gained on principal adds $1,194/yr, and 5% annual appreciation supports $51,112 over five years. Five-year ROI reaches 142.04% and total cumulative return in cash sums $87,111. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,460/mo property income instead of your personal income.

Condo

Built in 1965

N/A lot

$N/A/sqft

No HOA

More details about the property

Forget the stress of endless searching! This is the turnkey opportunity you've been waiting for. This inviting 2-bedroom, 1-bath unit at Hillwood Condominium has been completely refreshed, providing 785 square feet of open and modern living, just moments from everything DC has to offer. The entire space has been drenched in fresh paint, providing a bright canvas for the new LVP flooring that flows seamlessly through the main areas. The kitchen is the true centerpiece, featuring sleek quartz countertops, a matching quartz backsplash, and a complete suite of new stainless steel appliances. Both bedrooms offer comfortable retreats with plush new carpeting and ample closet space. Additional updates include new light fixtures throughout, an updated bathroom, and the must-have convenience of a brand-new in-unit washer and dryer. As a BONUS, there is a dedicated assigned parking space, which eliminates city parking hassles. Enjoy a seamless commute via the nearby Anacostia Metro, catch a game at the Nationals Park Stadium, go for a run at Anacostia Park, or spend weekends exploring historic Eastern Market. With endless shopping and restaurants (Busboys & Poets, Turning Natural, and Kitchen Savages) at your doorstep, this move-in-ready gem is the lifestyle upgrade youve been waiting for! Move-in ready and perfectly priced-schedule your private showing today and make this Hillwood gem your new home! (Condo is NOT FHA approved)

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