4515 Willard Ave APT 1118S, Chevy Chase, MD, 20815 | $105/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

4515 Willard Ave APT 1118S, Chevy Chase, MD, 20815 | $105/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
717 sft

2907 Charing Cross Rd #9/3, Falls Church, VA, 22042

1 Bed
2 Bath
943 sft

301 N Beauregard St APT 1507, Alexandria, VA, 22312

4 Bed
4 Bath
2448 sft

2662 Logan Wood Dr, Herndon, VA, 20171

- Bed
1 Bath
546 sft

4600 S Four Mile Run Dr APT 629, Arlington, VA, 22204

Nearby investment properties with comparable prices

1 Bed
1 Bath
625 sft

5708 Shadwell Ct UNIT 107, Alexandria, VA, 22309

1 Bed
1 Bath
671 sft

7376 Lee Hwy UNIT 204, Falls Church, VA, 22046

2 Bed
2 Bath
886 sft

7990 Audubon Ave APT 203, Alexandria, VA, 22306

2 Bed
1 Bath
1005 sft

523 N Armistead St APT 102, Alexandria, VA, 22312

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 Chevy Chase at 4515 Willard Ave APT 1118S, Chevy Chase, MD, 20815 listed at $229,000 pairs $1,529/mo rent with a $1,121/mo payment to leave $105/mo cash flow. Total monthly income runs $1,529/mo, and annual cash flow reaches $1,255/yr on $75,914 cash to close. Return on cash invested measures 21.56% in year one, and rental yield registers 8.01% at a $229,000 basis. Equity gained on principal adds $1,478/yr, and annual property appreciation at 5% supports $63,268 by year five. Five-year ROI tracks 111.78% and total cumulative return in cash totals $84,857. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,529/mo property income relative to a $1,121/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1968

N/A lot

$N/A/sqft

No HOA

More details about the property

Look no further!! Chemistry abounds in this pristine, delightful, one bedroom, one full bath apartment in sought after Willoughby South! Sophisticated, perfect location, with spectacular unobstructed views to downtown Friendship/Chevy Chase. Parquet Flooring throughout, new appliances, and large bedroom with wall of windows. Neighbors include Saks 5th Avenue, Bloomingdales, Whole Foods, Tiffany&Co, Cheesecake Factory, and Maggiano's. Trader Joe's coming soon. Metro offers utmost convenience. Amenities include rooftop pool, 24 house concierge, fitness center, and an on site convenience store. When available, garage parking can be rented or purchased. Priced to sell, as the owner is relocating to Baltimore, Maryland.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20815, Chevy Chase, MD area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,595 (100%)
Owner Occupied HU	8,444 (57.9%)
Renter Occupied HU	5,001 (34.3%)
Vacant Housing Units	1,150 ( 7.9%)
Median Home Value	$1,296,465
Average Home Value	$1,355,746