The Bend Plan, Reservoir District, Washington, DC, 20001 | $79/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
6 Bath
6685 sft

903 Hillcrest Dr SW, Vienna, VA, 22180

4 Bed
5 Bath
3600 sft

11342 Market St, Fulton, MD, 20759

4 Bed
4 Bath
3887 sft

7981 Oak Bridge Ln, Fairfax Station, VA, 22039

6 Bed
4 Bath
2964 sft

10702 Hayes Ave, Silver Spring, MD, 20902

Nearby investment properties with comparable prices

3 Bed
4 Bath
1760 sft

863 King Farm Blvd, Rockville, MD, 20850

4 Bed
4 Bath
4360 sft

2013 Conley Ct, Silver Spring, MD, 20904

4 Bed
4 Bath
1854 sft

655 Gatestone Square St, Gaithersburg, MD, 20878

4 Bed
3 Bath
2484 sft

6801 Houndmaster Rd, Springfield, VA, 22152

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 Bend Plan, Reservoir District, Washington, DC, 20001 listed at $934,900 pairs $5,761/mo rent with a $4,576/mo payment to leave $79/mo cash flow. Total monthly income runs $5,761/mo, and annual cash flow reaches $949/yr on $307,582 cash to close. Return on cash invested measures 20.37% in year one, and rental yield registers 7.39% at a $934,900 basis. Equity gained on principal adds $6,033/yr, and annual property appreciation at 5% supports $258,296 by year five. Five-year ROI tracks 105.14% and total cumulative return in cash totals $323,377. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,761/mo property income relative to a $4,576/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

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