49 Hawthorne Ct NE, Washington, DC, 20017 | $410/mo Cash Flow

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
628 sft

11142 Beaver Trail Ct, Reston, VA, 20191

2 Bed
1 Bath
876 sft

6437 Richmond Hwy APT 203, Alexandria, VA, 22306

3 Bed
1 Bath
1072 sft

3408 Bruton Parish Way #26-181, Silver Spring, MD, 20904

1 Bed
1 Bath
788 sft

5565 Columbia Pike APT 606, Arlington, VA, 22204

Nearby investment properties with comparable prices

1 Bed
1 Bath
575 sft

3020 Porter St NW APT 103, Washington, DC, 20008

1 Bed
1 Bath
986 sft

203 Yoakum Pkwy APT 918, Alexandria, VA, 22304

1 Bed
1 Bath
826 sft

3307 Wyndham Cres #4159, Alexandria, VA, 22302

1 Bed
1 Bath
963 sft

8 Granite Pl UNIT 264, Gaithersburg, MD, 20878

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 49 Hawthorne Ct NE, Washington, DC, 20017 offers a 8.34% rental yield on a $374,000 purchase with $2,599/mo rent. Total monthly income registers $2,599/mo, and a $1,831/mo payment leaves $410/mo available for distribution. Annual cash flow reaches $4,915/yr on $123,981 to close, and return on cash invested stands at 23.87% in year one. Equity gained on principal adds $2,413/yr while 5% annual appreciation supports $103,329 over five years. Portfolio math shows five-year ROI at 123.67% and total cumulative return in cash at $153,325. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,599/mo property income against a $1,831/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1987

N/A lot

$N/A/sqft

No HOA