3143 Hawthorne Dr NE #3143, Washington, DC, 20017 | $1,469/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1960 sft

108 Leafcup Ct, Gaithersburg, MD, 20878

2 Bed
2 Bath
1695 sft

1412 Wigeon Way UNIT 307, Gambrills, MD, 21054

3 Bed
4 Bath
1408 sft

11 Fence Line Dr, Gaithersburg, MD, 20878

2 Bed
2 Bath
1383 sft

2925 S Buchanan St UNIT 2925, Arlington, VA, 22206

Nearby investment properties with comparable prices

2 Bed
2 Bath
1329 sft

7504 Spring Lake Dr #7504, Bethesda, MD, 20817

2 Bed
2 Bath
1329 sft

7504 Spring Lake Dr UNIT A, Bethesda, MD, 20817

4 Bed
3 Bath
945 sft

8110 Phelps Pl, District Heights, MD, 20747

3 Bed
3 Bath
1371 sft

2480 Sun Valley Cir #8-D, Silver Spring, MD, 20906

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 3143 Hawthorne Dr NE #3143, Washington, DC, 20017 uses $132,600 cash to close to unlock $17,624/yr annual cash flow and $1,469/mo monthly cash flow. Total monthly income runs $3,810/mo, and a $1,958/mo payment keeps the spread at $1,469/mo. Purchase price stands at $399,999, and rental yield measures 11.43% with $3,810/mo rent. Return on cash invested shows 33.2% in year one, and 5% annual appreciation builds toward $110,512 over five years. Five-year ROI reaches 173.67% and total cumulative return in cash records $230,283. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,810/mo property income covering a $1,958/mo payment rather than investor’s personal income.

Townhouse

Built in 1981

N/A lot

$N/A/sqft

No HOA