2603 O St NW APT 2, Washington, DC, 20007 | $390/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

2603 O St NW APT 2, Washington, DC, 20007 | $390/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
1 Bath
674 sft

1021 N Garfield St APT 206, Arlington, VA, 22201

4 Bed
2 Bath
1466 sft

4989 Landover Ct, Woodbridge, VA, 22193

3 Bed
2 Bath
816 sft

2705 Farmington Dr, Alexandria, VA, 22303

3 Bed
2 Bath
1182 sft

509 N Armistead St APT 103, Alexandria, VA, 22312

Nearby investment properties with comparable prices

1 Bed
1 Bath
765 sft

1530 Key Blvd APT 525, Arlington, VA, 22209

1 Bed
1 Bath
1045 sft

2700 Virginia Ave NW UNIT 408, Washington, DC, 20037

2 Bed
2 Bath
1135 sft

3009 Nicosh Cir UNIT 4201, Falls Church, VA, 22042

2 Bed
3 Bath
978 sft

3740 Madison Ln, Falls Church, VA, 22041

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 2603 O St NW APT 2, Washington, DC, 20007 generates $2,848/mo in rent and, after a $2,056/mo payment, leaves $390/mo in cash flow. Total monthly income is $2,848/mo, and annual cash flow is $4,674/yr on $139,230 invested. Return on cash invested sits at 23.27% in year one, and rental yield is 8.14% on a $420,000 entry. Equity gained on principal adds $2,710/yr, while 5% annual appreciation builds toward $116,038 over five years. Five-year ROI reaches 120.42% and total cumulative return in cash sums $167,659. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,848/mo property income rather than buyer’s personal income.

Condo

Built in 1919

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to an exquisite one-bedroom residence in Georgetowns East Village, where historic character meets contemporary comfort. Freshly painted and filled with natural light, this thoughtfully designed unit features a smart, efficient layout. A galley-style kitchen greets you at the entrance, with one side offering a gas range, dishwasher, and combo washer/dryer, and the other side providing refrigerator, vanity counter, and ample storage. The kitchen opens to a shared outdoor space and a picturesque walkway, leading to a meticulously landscaped, secure courtyard a serene urban oasis. A long hallway guides you to the open living area, complete with a tasteful built-in armoire, oversized windows, recessed lighting, elegant wall sconces, and a versatile eating/work space. Adjacent, the bright bathroom features a generously sized shower, while the spacious bedroom offers two large windows with plantation shutters and a wall-to-wall closet with a built-in organization system for seamless storage. A coat/storage closet near the bathroom adds further functionality. Situated at the corner of 26th and O Streets NW, Beall Court is a boutique condominium association with low monthly fees that cover nearly all utilities. The location offers unparalleled access to Georgetowns vibrant amenities, including Rose Park (tennis, pickleball, basketball, walking and biking paths), the seasonal farmers market, shops and dining along M Street and Wisconsin Avenue, Rock Creek Park, and Dupont Circle and Foggy Bottom. This exceptional unit offers a rare combination of light-filled interiors, thoughtful design, and a prime Georgetown location. Dont miss the opportunity to experience the best of East Village living.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20007, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,376 (100%)
Owner Occupied HU	6,093 (45.6%)
Renter Occupied HU	5,844 (43.7%)
Vacant Housing Units	1,439 (10.8%)
Median Home Value	$1,345,989
Average Home Value	$1,371,625