3902 14th St NW APT 116, Washington, DC, 20011 | $625/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

3902 14th St NW APT 116, Washington, DC, 20011 | $625/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
950 sft

3900 Cathedral #605A, Washington, DC, 20011

Rental Income+ 1 more

5 Bed
4 Bath
2683 sft

416 S Adams St, Arlington, VA, 22204

2 Bed
2 Bath
965 sft

6137 Edsall Rd APT I, Alexandria, VA, 22304

- Bed
1 Bath
550 sft

2059 Huntington Ave APT 300, Alexandria, VA, 22303

Nearby investment properties with comparable prices

- Bed
1 Bath
450 sft

1514 17th St NW APT B4, Washington, DC, 20036

2 Bed
1 Bath
874 sft

8424 Richmond Hwy APT 90, Alexandria, VA, 22309

- Bed
1 Bath
544 sft

4301 Massachusetts Ave NW APT 2001, Washington, DC, 20016

1 Bed
1 Bath
675 sft

5802 Royal Ridge Dr UNIT M, Springfield, VA, 22152

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 3902 14th St NW APT 116, Washington, DC, 20011 generates $1,854/mo in rent and, after a $1,028/mo payment, leaves $625/mo in cash flow. Total monthly income is $1,854/mo, and annual cash flow is $7,497/yr on $69,615 invested. Return on cash invested sits at 30.68% in year one, and rental yield is 10.59% on a $210,000 entry. Equity gained on principal adds $1,355/yr, while 5% annual appreciation builds toward $58,019 over five years. Five-year ROI reaches 160.18% and total cumulative return in cash sums $111,508. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,854/mo property income rather than buyer’s personal income.

Condo

Built in 1964

N/A lot

$N/A/sqft

No HOA

More details about the property

Location, Location, Location! Welcome to Unit #116 in 3902 14th Street featuring 1 bedroom, 1 den to use as an extra room or office space and 1 full bath. This home is located in the heart of 14th Street in northwest DC. Walking distance to various restaurants and nightlife in the area. Accessible to bus stops and only a few minutes away from Columbia Heights metro station. Do not miss the opportunity to call this unit home

Neighborhood Data

Neighborhood data shown for ZIP Code: 20011, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	27,769 (100%)
Owner Occupied HU	13,345 (48.1%)
Renter Occupied HU	12,310 (44.3%)
Vacant Housing Units	2,114 ( 7.6%)
Median Home Value	$721,753
Average Home Value	$798,090