3101 Naylor Rd SE APT 304WashingtonDC20020
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
Rental property for sale in Washington at 3101 Naylor Rd SE APT 304, Washington, DC, 20020 generates $806/mo in rent and, after a $513/mo payment, leaves $192/mo in cash flow. Total monthly income is $806/mo, and annual cash flow is $2,310/yr on $34,774 invested. Return on cash invested sits at 26.55% in year one, and rental yield is 9.22% on a $104,900 entry. Equity gained on principal adds $677/yr, while 5% annual appreciation builds toward $28,982 over five years. Five-year ROI reaches 138.09% and total cumulative return in cash sums $48,018. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $806/mo property income rather than buyer’s personal income.
Condo
Built in 1965
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20020, Washington, DC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,460 (100%) |
| Owner Occupied HU | 6,831 (27.9%) |
| Renter Occupied HU | 15,173 (62.0%) |
| Vacant Housing Units | 2,456 (10.0%) |
| Median Home Value | $436,983 |
| Average Home Value | $485,945 |
Housing Distribution
Address Breakdown
Residential
23,175
Single Family
12,130
Multi-Family
11,045
Businesses
706
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tomie Scott-Deleonard • DNS Realty Group
Mls Name: Bright MLS
Mls ID: #DCDC2242850