1828 Newton St NE, Washington, DC, 20018 | $1,058/mo Cash Flow

Pending

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1170 sft

4214 Vine St, Capitol Heights, MD, 20743

2 Bed
2 Bath
1513 sft

8820 Shining Oceans Way UNIT 202, Columbia, MD, 21045

2 Bed
2 Bath
1334 sft

2607 Chapel Lake Dr APT 305, Gambrills, MD, 21054

2 Bed
3 Bath
1778 sft

121 Timberbrook Ln APT 304, Gaithersburg, MD, 20878

Nearby investment properties with comparable prices

Unit A - Aster Plan, Beechfield Manors | Active Adult 55+ : Heritage Condos | Act

1 Bed
1 Bath
881 sft

Unit A - Aster Plan, Beechfield Manors | Active Adult 55+ : Heritage Condos | Act, Bowie, MD, 20720

1 Bed
1 Bath
819 sft

1201 E West Hwy APT 244, Silver Spring, MD, 20910

4 Bed
3 Bath
1969 sft

1486 Potomac Heights Dr UNIT 134, Fort Washington, MD, 20744

4 Bed
2 Bath
1092 sft

1303 Fairfield Dr, District Heights, MD, 20747

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 1828 Newton St NE, Washington, DC, 20018 generates $3,398/mo in rent and, after a $1,957/mo payment, leaves $1,058/mo in cash flow. Total monthly income is $3,398/mo, and annual cash flow is $12,693/yr on $132,567 invested. Return on cash invested sits at 29.48% in year one, and rental yield is 10.2% on a $399,900 entry. Equity gained on principal adds $2,580/yr, while 5% annual appreciation builds toward $110,485 over five years. Five-year ROI reaches 153.74% and total cumulative return in cash sums $203,804. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,398/mo property income rather than buyer’s personal income.

Single Family

Built in 1926

3,083 sqft lot

$N/A/sqft

No HOA

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