1818 Bryant St NE, Washington, DC, 20018 | $385/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

1818 Bryant St NE, Washington, DC, 20018 | $385/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1210 sft

1316 Dexter Ter SE, Washington, DC, 20020

1 Bed
1 Bath
623 sft

1411 Belle View Blvd APT B1, Alexandria, VA, 22307

2 Bed
2 Bath
1100 sft

14197 Cuddy Loop, Woodbridge, VA, 22193

2 Bed
1 Bath
850 sft

3201 Commonwealth Ave UNIT 1-3201D, Alexandria, VA, 22305

Nearby investment properties with comparable prices

1 Bed
1 Bath
521 sft

1111 Orren St NE UNIT 107, Washington, DC, 20002

2 Bed
1 Bath
849 sft

5340 Holmes Run Pkwy UNIT 700, Alexandria, VA, 22304

2 Bed
1 Bath
763 sft

6727 W Wakefield Dr #J, Alexandria, VA, 22307

1 Bed
1 Bath
771 sft

4870 Eisenhower Ave UNIT 203, Alexandria, VA, 22304

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 1818 Bryant St NE, Washington, DC, 20018 listed at $289,900 pairs $2,082/mo rent with a $1,419/mo payment to leave $385/mo cash flow. Total monthly income runs $2,082/mo, and annual cash flow reaches $4,622/yr on $96,102 cash to close. Return on cash invested measures 24.72% in year one, and rental yield registers 8.62% at a $289,900 basis. Equity gained on principal adds $1,871/yr, and annual property appreciation at 5% supports $80,094 by year five. Five-year ROI tracks 128.22% and total cumulative return in cash totals $123,225. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,082/mo property income relative to a $1,419/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1982

N/A lot

$N/A/sqft

No HOA

More details about the property

Great Opportunity to purchase this condo in Channing Courts. This property needs cosmetic renovations throughout yet offers a well-built brick town home layout with 3 bedrooms, front and year decks, off street parking and central location. You are close to grocery, eats, metro & Home Depot and main transport arteries such Rhode Island Avenue, New York Ave, Route 50 and BW Parkway. Easy to view, vacant schedule showings online via Showtime.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20018, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,988 (100%)
Owner Occupied HU	4,900 (49.1%)
Renter Occupied HU	4,359 (43.6%)
Vacant Housing Units	729 ( 7.3%)
Median Home Value	$670,931
Average Home Value	$755,268