3812 1st St SEWashingtonDC20032
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 3812 1st St SE, Washington, DC, 20032 offers a 10.12% rental yield on a $529,990 purchase with $4,468/mo rent. Total monthly income registers $4,468/mo, and a $2,594/mo payment leaves $1,366/mo available for distribution. Annual cash flow reaches $16,393/yr on $174,367 to close, and return on cash invested stands at 29.46% in year one. Equity gained on principal adds $3,420/yr while 5% annual appreciation supports $146,426 over five years. Portfolio math shows five-year ROI at 153.61% and total cumulative return in cash at $267,843. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,468/mo property income against a $2,594/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2021
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20032, Washington, DC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,337 (100%) |
| Owner Occupied HU | 3,531 (20.4%) |
| Renter Occupied HU | 11,934 (68.8%) |
| Vacant Housing Units | 1,872 (10.8%) |
| Median Home Value | $384,817 |
| Average Home Value | $494,903 |
Housing Distribution
Address Breakdown
Residential
16,634
Single Family
9,520
Multi-Family
7,114
Businesses
442
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Danyale Wilson • Century 21 Redwood Realty
Mls Name: Bright MLS
Mls ID: #DCDC2227096