1831 Belmont Rd NW APT 104WashingtonDC20009
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Washington at 1831 Belmont Rd NW APT 104, Washington, DC, 20009 uses $124,313 cash to close to unlock $9,931/yr annual cash flow and $828/mo monthly cash flow. Total monthly income runs $3,022/mo, and a $1,835/mo payment keeps the spread at $828/mo. Purchase price stands at $375,000, and rental yield measures 9.67% with $3,022/mo rent. Return on cash invested shows 27.9% in year one, and 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 145.25% and total cumulative return in cash records $180,567. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,022/mo property income covering a $1,835/mo payment rather than investor’s personal income.
Condo
Built in 1911
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20009, Washington, DC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Housing Distribution
Address Breakdown
Residential
Single Family
Multi-Family
Businesses
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Randell Dofat • EXP Realty, LLC
Mls Name: Bright MLS
Mls ID: #DCDC2243946