586 Regent Pl NEWashingtonDC20017
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
Investment Highlights
Rental property for sale in Washington at 586 Regent Pl NE, Washington, DC, 20017 priced at $746,200 pairs $4,784/mo rent with $48/mo cash flow after a $3,652/mo payment. Total monthly income equals $4,784/mo, and annual cash flow comes to $581/yr on $245,500 invested. Return on cash invested is 20.3% in year one, and rental yield stands at 7.69% on a $746,200 basis. Equity gained on principal adds $4,815/yr, and 5% annual appreciation accumulates to $206,161 by year five. Five-year ROI measures 105.1% and total cumulative return in cash reaches $258,025. For financing, Ziffy Mortgage’s DSCR program evaluates $4,784/mo property income against a $3,652/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2011
721 sqft lot
$N/A/sqft
$139 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20017, Washington, DC area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Housing Distribution
Address Breakdown
Residential
Single Family
Multi-Family
Businesses
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A