








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 818 Kennedy St NW UNIT 9, Washington, DC, 20011 generates $2,832/mo in rent and, after a $1,860/mo payment, leaves $608/mo in cash flow. Total monthly income is $2,832/mo, and annual cash flow is $7,294/yr on $125,970 invested. Return on cash invested sits at 25.7% in year one, and rental yield is 8.94% on a $380,000 entry. Equity gained on principal adds $2,452/yr, while 5% annual appreciation builds toward $104,987 over five years. Five-year ROI reaches 133.45% and total cumulative return in cash sums $168,109. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,832/mo property income rather than buyer’s personal income.
Condo
Built in 2022
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20011, Washington, DC area.
| 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 |
Residential
26,797
Single Family
15,791
Multi-Family
11,006
Businesses
800
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: Jeffrey Ganz • Century 21 Redwood Realty
Mls Name: Bright MLS
Mls ID: #DCDC2224044