3109 Naylor Rd SE APT 302, Washington, DC, 20020 | $205/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

3109 Naylor Rd SE APT 302, Washington, DC, 20020 | $205/mo Cash Flow | Ziffy

For Sale

Currently Rented

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
629 sft

509 Wilson Bridge Dr #6708-A-1, Oxon Hill, MD, 20745

1 Bed
1 Bath
596 sft

3876 9th St SE APT 302, Washington, DC, 20032

2 Bed
1 Bath
672 sft

140 Circle Ave, Indian Head, MD, 20640

2 Bed
1 Bath
703 sft

750 Barnaby St SE APT 201, Washington, DC, 20032

Nearby investment properties with comparable prices

1 Bed
1 Bath
589 sft

4717 1st St SW APT 203, Washington, DC, 20032

2 Bed
1 Bath
1112 sft

9 Cypress Pl, Indian Head, MD, 20640

1 Bed
1 Bath
684 sft

559 Wilson Bridge Dr APT C1, Oxon Hill, MD, 20745

Investment Property+ 1 more

1 Bed
1 Bath
671 sft

14 Halley Pl SE APT 103, Washington, DC, 20032

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 3109 Naylor Rd SE APT 302, Washington, DC, 20020 uses $39,449 cash to close to unlock $2,460/yr annual cash flow and $205/mo monthly cash flow. Total monthly income runs $901/mo, and a $582/mo payment keeps the spread at $205/mo. Purchase price stands at $119,000, and rental yield measures 9.09% with $901/mo rent. Return on cash invested shows 26.14% in year one, and 5% annual appreciation builds toward $32,878 over five years. Five-year ROI reaches 135.84% and total cumulative return in cash records $53,585. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $901/mo property income covering a $582/mo payment rather than investor’s personal income.

Condo

Built in 1965

1,181 sqft lot

$N/A/sqft

No HOA

More details about the property

Secure a proven cash-flow portfolio delivering over $16,000 in monthly income across 11 properties. The total price of the portfolio is $1,599,000. The prices listed above reflect the individual valuation for the individual unit within the portfolio. Each asset has a strong rental history, stable occupancy, and consistent returns offering investors a ready-made income stream with minimal management effort. This diversified collection provides a rare balance of performance, stability, and scalability in todays market. Available as a complete portfolio or in smaller groupings, this opportunity is ideal for investors seeking passive income with measurable upside potential. Detailed rent rolls and financials available upon request.

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