772 Harvard St NWWashingtonDC20001
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 772 Harvard St NW, Washington, DC, 20001 generates $5,951/mo in rent and, after a $4,356/mo payment, leaves $742/mo in cash flow. Total monthly income is $5,951/mo, and annual cash flow is $8,905/yr on $292,810 invested. Return on cash invested sits at 23.1% in year one, and rental yield is 8.02% on a $890,000 entry. Equity gained on principal adds $5,743/yr, while 5% annual appreciation builds toward $245,891 over five years. Five-year ROI reaches 119.49% and total cumulative return in cash sums $349,888. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,951/mo property income rather than buyer’s personal income.
Townhouse
Built in 1908
1,067 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
29,069
Single Family
8,083
Multi-Family
20,986
Businesses
1,943
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christopher Itteilag • Serhant
Mls Name: Bright MLS
Mls ID: #DCDC2225520