2022 Columbia Rd NW APT 612, Washington, DC, 20009 | $256/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

2022 Columbia Rd NW APT 612, Washington, DC, 20009 | $256/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1326 sft

2911 Brook Dr, Falls Church, VA, 22042

3 Bed
4 Bath
1832 sft

4126 Grover Glen Ct, Fairfax, VA, 22030

4 Bed
3 Bath
2341 sft

13297 Osage Dr, Woodbridge, VA, 22193

3 Bed
3 Bath
1810 sft

8975 Harrover Pl #75A, Lorton, VA, 22079

Nearby investment properties with comparable prices

1 Bed
1 Bath
677 sft

2000 Clarendon Blvd #707, Arlington, VA, 22201

2 Bed
2 Bath
991 sft

1140 23rd St NW APT 404, Washington, DC, 20037

2 Bed
1 Bath
1030 sft

820 N Pollard St APT 602, Arlington, VA, 22203

3 Bed
3 Bath
1718 sft

2905 Saintsbury Plz APT 312, Fairfax, VA, 22031

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 2022 Columbia Rd NW APT 612, Washington, DC, 20009 offers a 7.54% rental yield on a $599,000 purchase with $3,762/mo rent. Total monthly income registers $3,762/mo, and a $2,932/mo payment leaves $256/mo available for distribution. Annual cash flow reaches $3,072/yr on $197,071 to close, and return on cash invested stands at 21.62% in year one. Equity gained on principal adds $3,865/yr while 5% annual appreciation supports $165,493 over five years. Portfolio math shows five-year ROI at 111.53% and total cumulative return in cash at $219,790. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,762/mo property income against a $2,932/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1910

N/A lot

$N/A/sqft

No HOA

More details about the property

Unit 612 is a very large 1 BR (converted from a 2BR) with an eat-in kitchen, in-unit Washer/Dryer, refinished hardwood floors and a fresh coat of paint. Unit 612 is front facing, and on a high floor, providing great natural light and city views. The bathroom has been updated and there is a separate dining area, walk in closets, and high ceilings. Completed in 1910, The Wyoming is a 106-unit condominium located in the prestigious neighborhood of Kalorama. The Wyoming is clearly one of the grandest and most famous buildings in all of Washington, DC. The lobby and parlor are by far the most elaborate in Kalorama. The Wyoming features a 24-hour front desk, an arts & crafts room, a bike room, extra storage, a new roof deck and pets are welcome. The building's location is ideal - walking distance to Georgetown, Woodley Park, Logan Circle and the redline metro at Dupont Circle. Rental parking, gym and pool memberships are conveniently located nearby.