6328 N Capitol St NW, Washington, DC, 20011 | $595/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

6328 N Capitol St NW, Washington, DC, 20011 | $595/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1909 sft

2802 Saint Croix Dr, Vienna, VA, 22180

5 Bed
4 Bath
2338 sft

824 S Barton St, Arlington, VA, 22204

4 Bed
3 Bath
1220 sft

11921 Appling Valley Rd, Fairfax, VA, 22030

4 Bed
3 Bath
2100 sft

3200 Holly St, Alexandria, VA, 22305

Nearby investment properties with comparable prices

3 Bed
4 Bath
1966 sft

2109 Colts Neck Ct, Reston, VA, 20191

3 Bed
4 Bath
1760 sft

2157 Golf Course Dr, Reston, VA, 20191

2 Bed
2 Bath
1400 sft

113 Varnum St NW #3, Washington, DC, 20011

3 Bed
3 Bath
1368 sft

4210 3rd St NW, Washington, DC, 20011

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

Rental property for sale in Washington at 6328 N Capitol St NW, Washington, DC, 20011 priced at $650,000 pairs $4,399/mo rent with $595/mo cash flow after a $3,181/mo payment. Total monthly income equals $4,399/mo, and annual cash flow comes to $7,141/yr on $213,850 invested. Return on cash invested is 23.4% in year one, and rental yield stands at 8.12% on a $650,000 basis. Equity gained on principal adds $4,194/yr, and 5% annual appreciation accumulates to $179,583 by year five. Five-year ROI measures 121.1% and total cumulative return in cash reaches $258,962. For financing, Ziffy Mortgage’s DSCR program evaluates $4,399/mo property income against a $3,181/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1947

1,903 sqft lot

$N/A/sqft

No HOA

More details about the property

Stunning from top to bottom, this beautifully reimagined 3-bedroom, 2.5-bath home shines with thoughtful upgrades, sunlit rooms, and a welcoming flow that makes everyday living feel effortless. The main level impresses with refinished hardwoods, all-new recessed lighting, and an open layout that invites you to settle in and stay awhile. At the heart of the home is a magazine-worthy gourmet kitchen featuring a sleek waterfall-edge island, stainless steel appliances, gas cooking, wine and beverage fridge, custom cabinetry, and a designer tile backsplash. The adjoining sun porch and backyard extend your living spaceperfect for coffee at sunrise or relaxed weekend gatherings. A chic powder room completes this level with style. Upstairs, the vibe is calm and airy. The spacious primary bedroom is filled with natural light from two sides and features expanded custom closets for effortless storage. Two additional bedrooms and a spa-inspired bath round out the upper level. The walk-out lower level boasts luxury vinyl plank flooring, a newly added full bath, a dedicated laundry room, and direct access to the flagstone patio and fully fenced yard. Major improvements include AC (2024), relocated AC to hallway to (2025) new electrical wiring throughout (2025), replaced all popcorn ceilings with drywall (2025), replacement windows (2016), electric heavy-up (2012), updated plumbing (2025), expansion tank, new siding and roof at the rear sunroom, jalousie windows serviced and cleaned - fully operational (2025) All of this in a convenient NW location just moments to Takoma and Fort Totten Metro Stations, neighborhood parks, and the vibrant amenities of Takoma Park and NW DC. A truly special home, ready for its next chapter.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20011, Washington, DC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	27,769 (100%)
Owner Occupied HU	13,345 (48.1%)
Renter Occupied HU	12,310 (44.3%)
Vacant Housing Units	2,114 ( 7.6%)
Median Home Value	$721,753
Average Home Value	$798,090