3504 13th St NW APT 12, Washington, DC, 20010 | $488/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

3504 13th St NW APT 12, Washington, DC, 20010 | $488/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
378 sft

3315 King St, Alexandria, VA, 22302

2 Bed
1 Bath
1105 sft

4600 Duke St APT 1305, Alexandria, VA, 22304

1 Bed
1 Bath
618 sft

3701 S George Mason Dr UNIT 101N, Falls Church, VA, 22041

3 Bed
4 Bath
1280 sft

4452 Holly Ave, Fairfax, VA, 22030

Nearby investment properties with comparable prices

- Bed
1 Bath
352 sft

1725 New Hampshire Ave NW APT 703, Washington, DC, 20009

1 Bed
1 Bath
750 sft

730 24th St NW APT 410, Washington, DC, 20037

1 Bed
1 Bath
518 sft

730 24th St NW, Washington, DC, 20037

2 Bed
1 Bath
929 sft

8002 Chanute Pl UNIT 20/6, Falls Church, VA, 22046

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

Rental property for sale in Washington at 3504 13th St NW APT 12, Washington, DC, 20010 generates $1,952/mo in rent and, after a $1,224/mo payment, leaves $488/mo in cash flow. Total monthly income is $1,952/mo, and annual cash flow is $5,861/yr on $82,875 invested. Return on cash invested sits at 26.98% in year one, and rental yield is 9.37% on a $250,000 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 140.35% and total cumulative return in cash sums $116,314. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,952/mo property income rather than buyer’s personal income.

Condo

Built in 1910

N/A lot

$N/A/sqft

No HOA

More details about the property

Discover the perfect blend of charm and contemporary style in this beautifully updated junior one-bedroom home. Nestled in a prime location, this residence boasts brand new flooring, an exquisite kitchen with ample storage and high-end appliances, and fresh paint throughout. Enhanced recessed lighting, lofty ceilings, and bay windows bathe the space in natural light with lovely eastern and northern exposures. The cozy bedroom includes a generous closet and hosts a full-size washer and dryer, while the upgraded bathroom adds a touch of luxury. An ideal pied--terre. Located in the boutique condominium of 3504 13th Street, this home offers the best of Columbia Heights living. It's just minutes away from the vibrant 14th Street Corridor, with its array of shops, dining options, and grocery stores, as well as the lively 11th Street restaurants and nightlife. Plus, the Columbia Heights Metro Station is just a short distance away for added convenience.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20010, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,885 (100%)
Owner Occupied HU	4,717 (31.7%)
Renter Occupied HU	9,131 (61.3%)
Vacant Housing Units	1,037 ( 7.0%)
Median Home Value	$876,050
Average Home Value	$937,564