3109 Naylor Rd SE APT 301WashingtonDC20020
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
Investment property for sale in Washington at 3109 Naylor Rd SE APT 301, Washington, DC, 20020 uses $33,647 cash to close to unlock $2,049/yr annual cash flow and $171/mo monthly cash flow. Total monthly income runs $765/mo, and a $497/mo payment keeps the spread at $171/mo. Purchase price stands at $101,500, and rental yield measures 9.04% with $765/mo rent. Return on cash invested shows 26% in year one, and 5% annual appreciation builds toward $28,043 over five years. Five-year ROI reaches 135.08% and total cumulative return in cash records $45,451. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $765/mo property income covering a $497/mo payment rather than investor’s personal income.
Condo
Built in 1965
1,045 sqft 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: Marlena McWilliams • Keller Williams Capital Properties
Mls Name: Bright MLS
Mls ID: #DCDC2223662