The Atwood Plan, Reservoir District, Washington, DC, 20001 | $681/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
1758 sft

2226 Cherry Leaf Ln, Silver Spring, MD, 20906

4 Bed
4 Bath
3464 sft

4006 Bridle Ridge Rd, Upper Marlboro, MD, 20772

3 Bed
2 Bath
1590 sft

1101 3rd St SW APT 315, Washington, DC, 20024

3 Bed
4 Bath
1218 sft

5411 2nd St NW, Washington, DC, 20011

Nearby investment properties with comparable prices

5 Bed
4 Bath
2940 sft

18807 Lindenhouse Rd, Gaithersburg, MD, 20879

5 Bed
4 Bath
2785 sft

15005 Running Park Ct, Bowie, MD, 20715

4 Bed
4 Bath
2630 sft

1708 Nordic Hill Cir, Silver Spring, MD, 20906

6 Bed
3 Bath
1152 sft

2322 Fort Dr, Alexandria, VA, 22303

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

Investment property for sale in Washington at The Atwood Plan, Reservoir District, Washington, DC, 20001 offers a 8.3% rental yield on a $834,900 purchase with $5,777/mo rent. Total monthly income registers $5,777/mo, and a $4,086/mo payment leaves $681/mo available for distribution. Annual cash flow reaches $8,171/yr on $274,682 to close, and return on cash invested stands at 23.03% in year one. Equity gained on principal adds $5,387/yr while 5% annual appreciation supports $230,667 over five years. Portfolio math shows five-year ROI at 119.45% and total cumulative return in cash at $328,101. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,777/mo property income against a $4,086/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2026

N/A lot

$N/A/sqft

$210 monthly 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