1882 Columbia Rd NW APT 101, Washington, DC, 20009 | $311/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

1882 Columbia Rd NW APT 101, Washington, DC, 20009 | $311/mo Cash Flow | Ziffy

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
980 sft

1140 23rd St NW APT 903, Washington, DC, 20037

4 Bed
3 Bath
2602 sft

8710 Braeburn Dr, Annandale, VA, 22003

5 Bed
5 Bath
2767 sft

7420 Rocky Creek Ter, Annandale, VA, 22003

4 Bed
4 Bath
2048 sft

7702 Ousley Pl, Alexandria, VA, 22315

Nearby investment properties with comparable prices

3 Bed
4 Bath
1825 sft

2132 Hutchison Grove Ct, Falls Church, VA, 22043

1 Bed
1 Bath
850 sft

3100 N St NW #5, Washington, DC, 20007

2 Bed
2 Bath
900 sft

PH4 Plan, The Oak, Falls Church, VA, 22043

3 Bed
2 Bath
1260 sft

923 17th St S, Arlington, VA, 22202

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 1882 Columbia Rd NW APT 101, Washington, DC, 20009 generates $4,964/mo in rent and, after a $3,891/mo payment, leaves $311/mo in cash flow. Total monthly income is $4,964/mo, and annual cash flow is $3,733/yr on $261,555 invested. Return on cash invested sits at 21.49% in year one, and rental yield is 7.49% on a $795,000 entry. Equity gained on principal adds $5,130/yr, while 5% annual appreciation builds toward $219,644 over five years. Five-year ROI reaches 110.84% and total cumulative return in cash sums $289,918. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,964/mo property income rather than buyer’s personal income.

Condo

Built in 1911

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to Unit #101 at The Kalorama, a prestigious boutique Beaux Arts condominium that blends timeless architectural elegance with modern updates. This elevated main-level residence greets you with an elegant entry foyer featuring marble floors and a custom stained-glass sidelight, leading into a spacious living and dining area with soaring ceilings, refined trim work, a gas fireplace, and abundant natural light from oversized windows, including the buildings signature owls window. The well-appointed kitchen boasts Sub-Zero and Viking appliances, white cabinetry, and granite countertops. The home offers two bedrooms, including a primary suite with a walk-in closet and en-suite bath, plus a second full marble bathroom. Additional highlights include new recessed lighting, hardwood floors, central heating and cooling, and an in-unit washer and dryer. The Kalorama is a pet-friendly building known for its striking Beaux Arts design, beautifully maintained common areas, and convenient elevator access. Perfectly situated in the heart of Kalorama, residents enjoy a vibrant neighborhood filled with cafs, restaurants, and historic charm, just moments from Dupont Circle, Adams Morgan, and Rock Creek Park. With a Walk Score of 96, the home is only steps from grocery stores such as Streets Market, Harris Teeter, and Yes! Organic Market, along with easy access to neighborhood parks, recreation centers, and the Woodley Park Metro Station.