3825 Davis Pl NW APT 202, Washington, DC, 20007 | $955/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

3825 Davis Pl NW APT 202, Washington, DC, 20007 | $955/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1350 sft

8062 Steeple Chase Ct, Springfield, VA, 22153

3 Bed
4 Bath
1848 sft

11267 Edgemoor Ct, Woodbridge, VA, 22192

5 Bed
4 Bath
2112 sft

1408 Milbank Rd, Woodbridge, VA, 22191

2 Bed
2 Bath
1074 sft

2230 George C Marshall Dr APT 712, Falls Church, VA, 22043

Nearby investment properties with comparable prices

2 Bed
2 Bath
1150 sft

7640 Tremayne Pl APT 202, Mc Lean, VA, 22102

1 Bed
1 Bath
530 sft

4617 1/2 Macarthur Blvd NW UNIT A, Washington, DC, 20007

2 Bed
2 Bath
1130 sft

7711 Lafayette Forest Dr APT 22, Annandale, VA, 22003

2 Bed
2 Bath
1244 sft

7515 Snowpea Ct UNIT 167-L, Alexandria, VA, 22306

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 3825 Davis Pl NW APT 202, Washington, DC, 20007 listed at $379,000 pairs $3,173/mo rent with a $1,855/mo payment to leave $955/mo cash flow. Total monthly income runs $3,173/mo, and annual cash flow reaches $11,457/yr on $125,639 cash to close. Return on cash invested measures 29.03% in year one, and rental yield registers 10.05% at a $379,000 basis. Equity gained on principal adds $2,446/yr, and annual property appreciation at 5% supports $104,711 by year five. Five-year ROI tracks 151.3% and total cumulative return in cash totals $190,091. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,173/mo property income relative to a $1,855/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1954

N/A lot

$N/A/sqft

No HOA

More details about the property

All offers requested before October 31st, 2025. Welcome to 3825 Davis Place NW #202 a bright and stylishly appointed two-bedroom condo with off-street parking nestled in the heart of Observatory Circle. This charming residence blends warmth and character with modern convenience, featuring beautiful hardwood floors throughout and a sunlit, spacious living area anchored by a classic wood-burning fireplaceperfect for cozy evenings at home. The separate dining area offers a welcoming space for entertaining and showcases a striking accent wall that adds unique flair. The kitchen is both efficient and inviting, with updated appliances, granite countertops, and crisp white cabinetry, all framed by a large window that brings in natural light. The generously sized primary bedroom is a peaceful retreat, offering two exposures, treetop views, and ample space for a king-sized bed and additional furniture. The second bedroom is perfect as a guest suite or home office. Even more, a new HVAC system installed in Spring of 2025. Tucked away on a quiet, tree-lined street yet close to Glover Parks vibrant shops, restaurants, and parks, this home is ideally located for enjoying the best of Northwest DC. Whether youre a first-time buyer, investor, or looking to downsize without compromise, this turnkey gem checks all the boxes.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20007, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,376 (100%)
Owner Occupied HU	6,093 (45.6%)
Renter Occupied HU	5,844 (43.7%)
Vacant Housing Units	1,439 (10.8%)
Median Home Value	$1,345,989
Average Home Value	$1,371,625