Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Washington at 20 Farragut Pl NW, Washington, DC, 20011 priced at $600,000 converts $3,947/mo rent into $310/mo cash flow after a $2,937/mo obligation. Total monthly income equals $3,947/mo, and annual cash flow totals $3,714/yr on $197,400 invested. Return on cash invested prints 21.94% in year one, and rental yield reads 7.89% against a $600,000 entry. Equity gained on principal adds $3,872/yr, while 5% annual appreciation compiles into $165,769 by year five. Five-year ROI reaches 113.54% and total cumulative return in cash sums $224,136. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,947/mo property income covering a $2,937/mo payment, not borrower’s personal income.
Townhouse
Built in 1939
1,512 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20011, Washington, DC area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,769 (100%) |
| Owner Occupied HU | 13,345 (48.1%) |
| Renter Occupied HU | 12,310 (44.3%) |
| Vacant Housing Units | 2,114 ( 7.6%) |
| Median Home Value | $721,753 |
| Average Home Value | $798,090 |
Residential
26,797
Single Family
15,791
Multi-Family
11,006
Businesses
800
Date | Event | Price |
|---|---|---|
| 2024-10-11 | Listed for sale | $600,000 |
| 2023-06-21 | Listing removed | N/A |
| 2023-06-10 | Price change | $3,023 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-17 | $4804.54 | 1.64% | $652,290 | 1.90% |
| 2023-10-17 | $4726.86 | 8.82% | $640,100 | 8.53% |
| 2022-10-17 | $4343.76 | 9.50% | $589,790 | 6.33% |
Listed by: Orlando Smith • RE/MAX Professionals
Mls Name: Bright MLS
Mls Provider:
Mls ID: #DCDC2161916
Disclaimer: The data relating to real estate for sale on this website appears in part through the BRIGHT Internet Data Exchange program, a voluntary cooperative exchange of property listing data between licensed real estate brokerage firms, and is provided by BRIGHT through a licensing agreement. Listing information is from various brokers who participate in the Bright MLS IDX program and not all listings may be visible on the site. The property information being provided on or through the website is for the personal, non-commercial use of consumers and such information may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. Property information displayed is deemed reliable but is not guaranteed. Copyright 2024 Bright MLS, Inc. [Click here for more information](/info/mls-disclaimers/#mls_5632)
