410 U St NW UNIT 1, Washington, DC, 20001 | $481/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

410 U St NW UNIT 1, Washington, DC, 20001 | $481/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
525 sft

1413 T St NW APT 405, Washington, DC, 20009

1 Bed
1 Bath
565 sft

1526 17th St NW APT 405, Washington, DC, 20036

2 Bed
2 Bath
1209 sft

3709 S George Mason Dr APT 604, Falls Church, VA, 22041

2 Bed
2 Bath
1252 sft

3800 Powell Ln APT 828, Falls Church, VA, 22041

Nearby investment properties with comparable prices

2 Bed
1 Bath
800 sft

2050 N Calvert St APT 407, Arlington, VA, 22201

1 Bed
1 Bath
932 sft

700 New Hampshire Ave NW #512, Washington, DC, 20037

2 Bed
2 Bath
994 sft

777 7th St NW APT 526, Washington, DC, 20001

2 Bed
2 Bath
872 sft

2808 16th Rd S #2808A, Arlington, VA, 22204

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 410 U St NW UNIT 1, Washington, DC, 20001 offers $2,816/mo rent that, after a $1,953/mo payment, leaves $481/mo cash flow. Total monthly income is $2,816/mo, and annual cash flow is $5,767/yr on $132,269 cash. Return on cash invested measures 24.27% in year one, and rental yield stands at 8.47% at a $399,000 entry. Equity gained on principal adds $2,575/yr while 5% annual appreciation compounds into $110,236 by year five. Five-year ROI records 125.79% and total cumulative return in cash reaches $166,382. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,816/mo property income versus a $1,953/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Condo

Built in 1900

N/A lot

$N/A/sqft

No HOA

More details about the property

410 U St NW #1 | Contemporary 2BR/2BA Condo in ShawLeDroit Park Modern 2-bedroom, 2-bath condo ideally located in the ShawLeDroit Park corridor. This stylish lower-level home offers an open-concept layout with a bright living area, sleek kitchen with stainless steel appliances and quartz countertops, and a primary suite with walk-in closet and private bath. Enjoy updated finishes throughout, including contemporary flooring and in-unit laundry. Steps from U Street Metro, Whole Foods, the Howard Theatre, and the vibrant dining and entertainment scene, this residence combines comfort and convenience in one of DCs most sought-after neighborhoods. Perfect for investors or first-time buyers. Property in excellent condition and sold AS-IS.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20001, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	31,258 (100%)
Owner Occupied HU	7,610 (24.3%)
Renter Occupied HU	19,069 (61.0%)
Vacant Housing Units	4,579 (14.6%)
Median Home Value	$858,542
Average Home Value	$926,439