Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Washington at 631 D St NW APT 128, Washington, DC, 20004 generates $4,601/mo in rent and, after a $3,304/mo payment, leaves $650/mo in cash flow. Total monthly income is $4,601/mo, and annual cash flow is $7,801/yr on $222,075 invested. Return on cash invested sits at 23.57% in year one, and rental yield is 8.18% on a $675,000 entry. Equity gained on principal adds $4,356/yr, while 5% annual appreciation builds toward $186,490 over five years. Five-year ROI reaches 122.03% and total cumulative return in cash sums $270,999. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,601/mo property income rather than buyer’s personal income.
Condo
Built in 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20004, Washington, DC area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Residential
Single Family
Multi-Family
Businesses
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Thomas Lee • EXP Realty, LLC
Mls Name: Bright MLS
Mls ID: #DCDC2232290
