Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Washington at 3111 Naylor Rd SE APT 104, Washington, DC, 20020 generates $787/mo in rent and, after a $489/mo payment, leaves $202/mo in cash flow. Total monthly income is $787/mo, and annual cash flow is $2,426/yr on $33,150 invested. Return on cash invested sits at 27.23% in year one, and rental yield is 9.44% on a $100,000 entry. Equity gained on principal adds $645/yr, while 5% annual appreciation builds toward $27,628 over five years. Five-year ROI reaches 141.8% and total cumulative return in cash sums $47,008. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $787/mo property income rather than buyer’s personal income.
Condo
Built in 1965
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20020, Washington, DC area.
| 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 |
Residential
23,175
Single Family
12,130
Multi-Family
11,045
Businesses
706
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Avi Ron • SSG Real Estate LLC.
Mls Name: Bright MLS
Mls ID: #DCDC2230958
