512 U St NW APT 3, Washington, DC, 20001 | $439/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

512 U St NW APT 3, Washington, DC, 20001 | $439/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

3 Bed
3 Bath
1511 sft

1738 Featherstone Rd, Woodbridge, VA, 22191

3 Bed
3 Bath
1762 sft

1254 Corbett Pl, Woodbridge, VA, 22191

3 Bed
3 Bath
1793 sft

14412 Summerton Ln, Woodbridge, VA, 22193

3 Bed
2 Bath
1456 sft

3033 Eutaw Forest Dr, Waldorf, MD, 20603

Nearby investment properties with comparable prices

1 Bed
1 Bath
758 sft

1715 15th St NW APT 404, Washington, DC, 20009

1 Bed
1 Bath
688 sft

955 26th St NW APT 707, Washington, DC, 20037

1 Bed
1 Bath
822 sft

616 E St NW #522, Washington, DC, 20004

3 Bed
3 Bath
1791 sft

704 Kings Ln, Fort Washington, MD, 20744

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 512 U St NW APT 3, Washington, DC, 20001 listed at $478,999 pairs $3,242/mo rent with a $2,344/mo payment to leave $439/mo cash flow. Total monthly income runs $3,242/mo, and annual cash flow reaches $5,268/yr on $158,788 cash to close. Return on cash invested measures 23.23% in year one, and rental yield registers 8.12% at a $478,999 basis. Equity gained on principal adds $3,091/yr, and annual property appreciation at 5% supports $132,339 by year five. Five-year ROI tracks 120.17% and total cumulative return in cash totals $190,814. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,242/mo property income relative to a $2,344/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1900

N/A lot

$N/A/sqft

No HOA

More details about the property

Discover exceptional value in the heart of historic LeDroit Park. Thoughtfully redesigned in 2023, this stunning residence blends period charm with modern sophistication, offering soaring 10-foot ceilings, 8-foot doors, and an airy open floor plan that invites natural light throughout. The kitchen has been stylishly updated with stainless-steel appliances, granite countertops, and contemporary finishesperfect for everyday living or hosting dinner with friends. The living area exudes warmth and character, featuring elegant crown molding, a shiplap accent wall, luxury vinyl plank flooring, and timeless window shutters. Step out to your private, secure deck overlooking a fully fenced shared yardan ideal setting for morning coffee or evening gatherings. Both bedrooms are generously sized with custom closets, new lighting, and fresh paint, while the updated full bath showcases a sleek glass shower and modern fixtures. With a new HVAC system and extra basement storage for bikes and seasonal items, this home is truly move-in ready. Unbeatable locationjust moments from Shaw-Howard and U Street Metro, Whole Foods, The Royal, and a vibrant mix of dining, nightlife, and entertainment. Enjoy the energy of U Street Corridor and the charm of LeDroit Park, where historic architecture meets modern urban living.

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