4501 Harrison St NWWashingtonDC20015
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 4501 Harrison St NW, Washington, DC, 20015 in Washington. Rental yield 5.63%. At $969,000 with 5.63% gross yield, current distributions are modest, but the 5% appreciation rate projects $267,717 in new equity by year five, complemented by $8,925/yr in principal paydown. Ziffy Mortgage's DSCR loan (1.04) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $293,690.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 5.6% | 5.2% |
| Monthly Cash Flow | $(1,125) | $1,200 |
City averages based on Washington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,547 |
| Total Monthly Debt Service | $5,286 |
| DSCR Ratio | 0.86x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1936
3,316 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20015, Washington, DC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,097 (100%) |
| Owner Occupied HU | 4,671 (65.8%) |
| Renter Occupied HU | 2,022 (28.5%) |
| Vacant Housing Units | 404 ( 5.7%) |
| Median Home Value | $1,280,475 |
| Average Home Value | $1,310,051 |
Housing Distribution
Address Breakdown
Residential
7,015
Single Family
4,794
Multi-Family
2,221
Businesses
451
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
Single Family
Built in 1936
3,316 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20015, Washington, DC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,097 (100%) |
| Owner Occupied HU | 4,671 (65.8%) |
| Renter Occupied HU | 2,022 (28.5%) |
| Vacant Housing Units | 404 ( 5.7%) |
| Median Home Value | $1,280,475 |
| Average Home Value | $1,310,051 |
Housing Distribution
Address Breakdown
Residential
7,015
Single Family
4,794
Multi-Family
2,221
Businesses
451
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Susan Jaquet • Compass
Mls Name: Bright MLS
Mls ID: #DCDC2223570