CashFlowRE
Sign in Sign up
1721 West Virginia Ave NE Fourplex
D+ Composite 46.43
Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +21.0/30.0
  • DSCR +6.7/10.0
  • 1% rule +5.0/10.0
  • Livability +3.7/5.0
  • Schools +3.6/10.0
  • Condition / age +2.5/5.0
  • ARV discount +2.3/15.0
  • Rent growth +1.7/5.0
  • Appreciation +0.0/10.0

$840,000

1721 West Virginia Ave NE · Washington, DC 20002
4 bd · 4.0 ba · 2,964 sqft · MultiFamily public records · 194 Days on market
Built 1932 2,867 sqft lot Est $753k · 12% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

* * * * * * NO MORE SHOWINGS AS PER SELLER * * * * * * * Renovated in 2011 - 3 Unit Building. Conveniently located in the quickly appreciating Capital Hill North Neighborhood, this renovated building comes with 2bdrm 2bath, Office & Dining Room (Upstairs) and 2 - lower level 2 bdrm 1bath rental units. All units come with d/w, w/ d, m/w and gleaming hardwood floors. Parking (2 spaces) in the rear.

Key facts

  • Stable tenancy
  • Access to parking
  • Modernized kitchens

Tags

IMMEDIATE RENTAL INCOMESTABLE TENANCYMODERNIZED KITCHENSACCESS TO PARKINGNEW DEVELOPMENTEASY ACCESS TO NOMA

Property features AI

Finance

  • Other: Total above-grade finished area reported as 2,964 (source: assessor)
  • Financial info: Three-unit multi-family property with two units leased and one unit vacant
  • HOA & community: Details not provided

Exterior

  • Parking: Two total garage/parking spaces; Two off-street spaces; On-street parking available
  • Security: Details not provided
  • Utilities: Public water; Public septic; Natural gas hot water
  • Home design: Interior townhouse / rowhouse; Fee simple ownership; Excellent condition
  • Construction: Brick construction; Brick/mortar foundation; Other structures above grade and below grade
  • Exterior features: No tidal water

Interior

  • Kitchen: Gourmet kitchen with stainless steel appliances
  • Bedrooms: Three units total: two 1-bedroom units and one 2-bedroom unit
  • Flooring: Wood floors
  • Bathrooms: Details not provided
  • Heating & cooling: Central heating; Natural gas heating; Central air conditioning (electric)
  • Interior features: Traditional floor plan; Gourmet kitchen; Wood floors; Stainless steel appliances
  • Laundry & utility: Details not provided

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4 × 1-bed/?-bath units multifamily listed at $840k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $296/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $836k (0.4% below list).
  • Recommended offer: $739k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 2.5% in Washington — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 73/100 on livability (#1 in DC) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: crime F, cost of living F.
  • District Of Columbia Public Schools (urban): math 33% / reading 40% proficiency, ranked #8 of 32 in DC (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 65% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Wheatley Education Campus (321 students, 0% FRL); Dunbar Hs (868 students, 0% FRL) — zoned schools average 0% FRL vs 65% district-wide (65 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents falling (-3.0%/yr); 560 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,737 units permitted in District of Columbia in 2024 (1,506 in 5+ unit buildings).
  • At $8,363/mo this rent would consume 83% of the median local household income ($120k/yr) (locally 3854% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $6k of loan paydown is wiped out by about $25k of value loss. Plan a longer hold.
  • District of Columbia County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 194 days — a 12% lower offer ($739k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 19y ago; this cycle's ask has dropped $59k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $500k; list at $840k implies a 68% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1932 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $739,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 194 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1932 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  10. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.00%
Cap rate
7.99%
Cash-on-cash
6.05%
DSCR
1.27
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$752,856
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1719 West Virginia Ave NE 0.01mi 4/— 3,100 (+5%) 8mo $840,000 $271 85
1601 Holbrook St NE 0.40mi 4/4.0 2,720 (-8%) 8mo $685,000 $252 61
1408 Holbrook St NE 0.46mi 4/— 2,730 (-8%) 8mo $740,000 $271 59
1912 M St NE 0.63mi 4/4.0 3,246 (+10%) 2mo $825,000 $254 53
1217 Raum St NE 0.12mi 4/— 3,395 (+14%) 23mo $699,000 $206 51
1636 Lang Pl NE 0.53mi 5/— (+1) 2,790 (-6%) 15mo $1,050,000 $376 48
1359 Bryant St NE 0.74mi 4/— 3,200 (+8%) 10mo $725,000 $227 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-10.2%
Equity multiple
0.64×
Total profit
$-85,203
Equity at exit
$125,247
10-year hold
IRR
-5.4%
Equity multiple
0.69×
Total profit
$-72,097
Equity at exit
$72,628

Cash invested: $235,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State District of Columbia
12 Strongly Tenant-Friendly · D+43
County
— inherits STATE
City Washington
0 Strongly Tenant-Friendly · D+43
Rent Stabilization Program; TOPA gives tenants right of first refusal.

ZIP-level market 20002

Rents YoY
-3.0%
Active inventory
560
Price-to-rent
33.5×

Monthly cashflow live

Estimated rent
$8,363 high interval (Pro) →
Mortgage (P&I)
$4,405
Tax from tax record
$666 /mo · $7,990/yr
Insurance
$350
HOA
$0
Vacancy / Maint / Mgmt
$1,756
Net cashflow
$1,186

Break-even live

Break-even rent $6,862
Max offer price $840,000
Occupancy floor 81%

Sensitivity live

Price -10% $1,661 -5% $1,424 +0% $1,186 +5% $948 +10% $710
Rent -10% $525 -5% $856 +0% $1,186 +5% $1,516 +10% $1,847
Rate -1.0pp $1,609 -0.5pp $1,400 base $1,186 +0.5pp $968 +1.0pp $747

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $8,363

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$210,000
Closing costs
$25,200
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1714 Montello Ave NE Washington, DC 4.0 3.0 2100 $4,350 $2.07 26d 1 0.04mi
1255 Raum St NE Unit 1388282P Washington, DC 2.0–8.0 1.0–5.0 3245 $6,967 $2.15 4d 2 0.17mi
1222 Owen Pl NE Washington, DC 4.0 2.5 2164 $3,800 $1.76 26d 1 0.29mi
1609 Levis St NE Washington, DC 4.0 4.5 2295 $3,900 $1.70 26d 1 0.47mi
1167 Morse St NE #1 Washington, DC 5.0 4.5 3409 $8,500 $2.49 26d 1 0.49mi
1169 Morse St NE Washington, DC 3.0 3.0 2274 $4,250 $1.87 6d 1 0.49mi
1117 Montello Ave NE Washington, DC 4.0 3.5 2260 $4,500 $1.99 26d 1 0.51mi
1640 L St NE Washington, DC 3.0 2.0 2300 $3,700 $1.61 21d 1 0.52mi
1324 H St NE Unit 2 Washington, DC 4.0 1.5 2100 $4,000 $1.90 26d 1 0.67mi
1417 G St NE Washington, DC 3.0 2.0 1982 $3,700 $1.87 21d 1 0.78mi
1501 Harry Thomas Way NE Washington, DC 3.0 1.0–3.0 1220 $5,655 $4.64 1d 26 0.85mi
2129 4th St NE Washington, DC 4.0 3.5 2052 $4,400 $2.14 26d 1 0.98mi
2104 4th St NE #1 Washington, DC 4.0 3.5 2165 $6,150 $2.84 26d 1 0.99mi
723 5th St NE Unit 630P Washington, DC 3.0 3.0 3003 $7,500 $2.50 15d 1 1.01mi
301 V St NE Washington, DC 4.0 3.5 3000 $5,650 $1.88 21d 1 1.02mi
137 R St NE Washington, DC 3.0 1.5 2515 $3,550 $1.41 7d 1 1.05mi
2025 E St NE Unit 4 Washington, DC 5.0 3.0 1936 $6,593 $3.41 26d 1 1.13mi
333 17th Pl NE Washington, DC 3.0 1.5 2300 $3,400 $1.48 26d 1 1.14mi
1724 C St NE Washington, DC 3.0 2.5 2040 $4,950 $2.43 10d 1 1.18mi
1917 Lincoln Rd NE Washington, DC 3.0 3.0 2200 $4,500 $2.05 26d 1 1.22mi
13 S St NE Unit A Washington, DC 3.0 3.5 2200 $3,800 $1.73 24d 1 1.24mi
13 S St NE Unit A Washington, DC 3.0 3.5 2200 $3,800 $1.73 26d 1 1.24mi
45 Rhode Island Ave NE Unit 1388280P Washington, DC 2.0–6.0 2.0–6.0 10398 $10,512 $1.01 1d 2 1.26mi
1821 N Capitol St NE #2 Washington, DC 3.0 1.0 2719 $3,200 $1.18 26d 1 1.27mi
209 Douglas St NE Washington, DC 3.0 2.5 2700 $3,000 $1.11 26d 1 1.30mi
504 Capitol Ct NE Unit 170373P Washington, DC 3.0 2.0 2615 $7,350 $2.81 10d 1 1.30mi
221 20th St NE Unit 4 Washington, DC 3.0 1.0 3360 $2,999 $0.89 26d 1 1.31mi
15 Seaton Pl NW #1 Washington, DC 3.0 2.5 2539 $3,700 $1.46 26d 1 1.32mi
12 Rhode Island Ave NW Washington, DC 4.0 4.0 3319 $5,500 $1.66 26d 1 1.34mi
48 New York Ave NW Unit B Washington, DC 3.0 3.0 2088 $4,395 $2.10 1d 1 1.36mi
3114 16th St NE Washington, DC 4.0 2.5 1938 $3,695 $1.91 10d 1 1.36mi
2032 N Capitol St NW Unit 2 Washington, DC 3.0 1.0 3698 $3,950 $1.07 24d 1 1.37mi
2032 N Capitol St NW Unit 2 Washington, DC 3.0 1.0 3698 $3,950 $1.07 26d 1 1.37mi
17 U St NW Unit A Washington, DC 4.0 3.5 2388 $6,000 $2.51 26d 1 1.37mi
2120 N Capitol St NW Washington, DC 5.0 3.0 3000 $5,500 $1.83 4d 1 1.39mi
1613 1st St NW Washington, DC 4.0 4.0 1965 $4,750 $2.42 26d 1 1.40mi
1745 1st St NW Washington, DC 4.0 3.0 2804 $5,000 $1.78 14d 1 1.42mi
58 V St NW Unit A Washington, DC 3.0 2.5 2150 $5,200 $2.42 21d 1 1.45mi
32 Adams St NW Washington, DC 5.0 4.5 3088 $8,000 $2.59 26d 1 1.48mi
2404 N Capitol St NW Unit A Washington, DC 3.0 3.0 3554 $5,300 $1.49 17d 1 1.49mi

Listing history 50 events

  1. 2026-06-22
    days on market $840,000 Active 194 DOM
  2. 2026-06-21
    days on market $840,000 Active 193 DOM
  3. 2026-06-18
    days on market $840,000 Active 190 DOM
  4. 2026-06-17
    days on market $840,000 Active 189 DOM
  5. 2026-06-16
    days on market $840,000 Active 188 DOM
  6. 2026-06-15
    days on market $840,000 Active 187 DOM
  7. 2026-06-13
    days on market $840,000 Active 185 DOM
  8. 2026-06-09
    days on market $840,000 Active 181 DOM
  9. 2026-06-08
    days on market $840,000 Active 180 DOM
  10. 2026-06-07
    days on market $840,000 Active 179 DOM
  11. 2026-06-04
    pricedays on market $840,000 Active 176 DOM
  12. 2026-06-03
    days on market $885,000 Active 175 DOM
  13. 2026-06-02
    days on market $885,000 Active 174 DOM
  14. 2026-06-01
    days on market $885,000 Active 173 DOM
  15. 2026-05-31
    days on market $885,000 Active 172 DOM
  16. 2026-04-06
    historical $1,395
  17. 2026-03-03
    price $885,000
  18. 2026-02-13
    price $1,395
  19. 2026-01-23
    price $1,500
  20. 2025-12-10
    listed $899,000 Active
  21. 2025-12-09
    listed $1,575
  22. 2025-11-30
    historical
  23. 2025-10-13
    price $899,000
  24. 2025-06-13
    price $945,000
  25. 2025-03-07
    listed $975,000 Active
  26. 2025-02-24
    historical
  27. 2014-03-19
    soldstatus $500,000
  28. 2014-03-07
    soldstatus $500,000 Sold 416-char remark
    Show marketing remark (416 chars)

    * * * * * * NO MORE SHOWINGS AS PER SELLER * * * * * * * Renovated in 2011 - 3 Unit Building. Conveniently located in the quickly appreciating Capital Hill North Neighborhood, this renovated building comes with 2bdrm 2bath, Office & Dining Room (Upstairs) and 2 - lower level 2 bdrm 1bath rental units. All units come with d/w, w/ d, m/w and gleaming hardwood floors. Parking (2 spaces) in the rear.

  29. 2014-03-07
    soldstatus $500,000
    Show marketing remark (416 chars)

    * * * * * * NO MORE SHOWINGS AS PER SELLER * * * * * * * Renovated in 2011 - 3 Unit Building. Conveniently located in the quickly appreciating Capital Hill North Neighborhood, this renovated building comes with 2bdrm 2bath, Office & Dining Room (Upstairs) and 2 - lower level 2 bdrm 1bath rental units. All units come with d/w, w/ d, m/w and gleaming hardwood floors. Parking (2 spaces) in the rear.

  30. 2014-01-04
    status Contingent (No Kick Out) 416-char remark
    Show marketing remark (416 chars)

    * * * * * * NO MORE SHOWINGS AS PER SELLER * * * * * * * Renovated in 2011 - 3 Unit Building. Conveniently located in the quickly appreciating Capital Hill North Neighborhood, this renovated building comes with 2bdrm 2bath, Office & Dining Room (Upstairs) and 2 - lower level 2 bdrm 1bath rental units. All units come with d/w, w/ d, m/w and gleaming hardwood floors. Parking (2 spaces) in the rear.

  31. 2014-01-04
    historical
    Show marketing remark (416 chars)

    * * * * * * NO MORE SHOWINGS AS PER SELLER * * * * * * * Renovated in 2011 - 3 Unit Building. Conveniently located in the quickly appreciating Capital Hill North Neighborhood, this renovated building comes with 2bdrm 2bath, Office & Dining Room (Upstairs) and 2 - lower level 2 bdrm 1bath rental units. All units come with d/w, w/ d, m/w and gleaming hardwood floors. Parking (2 spaces) in the rear.

  32. 2013-12-28
    status Active 416-char remark
    Show marketing remark (416 chars)

    * * * * * * NO MORE SHOWINGS AS PER SELLER * * * * * * * Renovated in 2011 - 3 Unit Building. Conveniently located in the quickly appreciating Capital Hill North Neighborhood, this renovated building comes with 2bdrm 2bath, Office & Dining Room (Upstairs) and 2 - lower level 2 bdrm 1bath rental units. All units come with d/w, w/ d, m/w and gleaming hardwood floors. Parking (2 spaces) in the rear.

  33. 2013-12-02
    historical 416-char remark
    Show marketing remark (416 chars)

    * * * * * * NO MORE SHOWINGS AS PER SELLER * * * * * * * Renovated in 2011 - 3 Unit Building. Conveniently located in the quickly appreciating Capital Hill North Neighborhood, this renovated building comes with 2bdrm 2bath, Office & Dining Room (Upstairs) and 2 - lower level 2 bdrm 1bath rental units. All units come with d/w, w/ d, m/w and gleaming hardwood floors. Parking (2 spaces) in the rear.

  34. 2013-11-01
    listed
  35. 2013-11-01
    historical
  36. 2013-11-01
    listed $530,000
  37. 2013-11-01
    historical
  38. 2013-09-13
    historical Contingent (Kick Out) 416-char remark
    Show marketing remark (416 chars)

    * * * * * * NO MORE SHOWINGS AS PER SELLER * * * * * * * Renovated in 2011 - 3 Unit Building. Conveniently located in the quickly appreciating Capital Hill North Neighborhood, this renovated building comes with 2bdrm 2bath, Office & Dining Room (Upstairs) and 2 - lower level 2 bdrm 1bath rental units. All units come with d/w, w/ d, m/w and gleaming hardwood floors. Parking (2 spaces) in the rear.

  39. 2013-09-04
    price $530,000 416-char remark
    Show marketing remark (416 chars)

    * * * * * * NO MORE SHOWINGS AS PER SELLER * * * * * * * Renovated in 2011 - 3 Unit Building. Conveniently located in the quickly appreciating Capital Hill North Neighborhood, this renovated building comes with 2bdrm 2bath, Office & Dining Room (Upstairs) and 2 - lower level 2 bdrm 1bath rental units. All units come with d/w, w/ d, m/w and gleaming hardwood floors. Parking (2 spaces) in the rear.

  40. 2013-07-03
    listed $560,000 Active 416-char remark
    Show marketing remark (416 chars)

    * * * * * * NO MORE SHOWINGS AS PER SELLER * * * * * * * Renovated in 2011 - 3 Unit Building. Conveniently located in the quickly appreciating Capital Hill North Neighborhood, this renovated building comes with 2bdrm 2bath, Office & Dining Room (Upstairs) and 2 - lower level 2 bdrm 1bath rental units. All units come with d/w, w/ d, m/w and gleaming hardwood floors. Parking (2 spaces) in the rear.

  41. 2013-07-03
    listed $530,000
    Show marketing remark (416 chars)

    * * * * * * NO MORE SHOWINGS AS PER SELLER * * * * * * * Renovated in 2011 - 3 Unit Building. Conveniently located in the quickly appreciating Capital Hill North Neighborhood, this renovated building comes with 2bdrm 2bath, Office & Dining Room (Upstairs) and 2 - lower level 2 bdrm 1bath rental units. All units come with d/w, w/ d, m/w and gleaming hardwood floors. Parking (2 spaces) in the rear.

  42. 2010-02-10
    price $168,000
  43. 2009-03-09
    historical
  44. 2009-03-09
    historical
  45. 2009-02-25
    soldstatus $168,000 Sold
  46. 2009-02-25
    soldstatus $168,000 Sold
  47. 2009-02-11
    historical
  48. 2009-02-11
    historical
  49. 2009-01-02
    historical
  50. 2009-01-02
    historical

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast DC · Partial reset (capped growth)

Current annual tax
$7,990 · $666/mo
Projected year-2 tax
$7,990 · $666/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 66% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥106°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 19% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$100,356
− Mortgage interest
−$47,053
− Property taxes
−$7,990
− Insurance
−$4,200
− Repairs & maintenance
−$8,028
− Management
−$8,028
− Depreciation
−$24,436
Taxable income
$620
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$149
After-tax cash flow
$14,082/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
District Of Columbia Public Schools
NCES district ID
1100030
Math proficiency
33% ▲ 3.00%
Reading proficiency
40% ▲ 5.00%
Median HH income
$67,671
Composite
35.84/100
National rank
#9606
State rank
#8 of 32 in DC

Livability — Washington

Score
73/100
State rank
#1
US rank
#5327

Category grades

Amenities A+ Commute A+ Cost of living F Crime F Employment A+ Housing C Health & safety A+ User ratings C-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Washington, DC
County
District of Columbia · 671,873 people
City population
671,873
Metro
Washington-Arlington-Alexandria, DC-VA-MD-WV
Population (ZIP)
72,397
Household income
$120,337
Rent vs Own
61.7% rent · 38.3% own
Severe rent burden
3854.0

Population outlook (District of Columbia County) Hauer SSP2

Today (2025)
821,926 people
By 2030
899,517 · +9.4%
By 2040
1,061,162 · +29.1%
By 2050
1,231,493 · +49.8%
By 2075
1,603,312 · +95.1%
By 2100
1,847,141 · +124.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 41% Black 40% Two or more races 9% Hispanic / Latino 9% Asian 3%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Romanian 3% Lithuanian 2% Italian 2%
Foreign-born
9% · Canada, China, South Korea
Languages at home
87% English-only · Spanish 5% French/Haitian/Cajun 2% Other Indo-European 1%

Political lean MEDSL · District of Columbia

2024 margin
Solid D (+86.1) · D 91.2% · R 5.1% · Other 3.8%
2008→2024 swing
+0.1pp no change · 2008: 85.9pp · 2024: 86.1pp
All cycles
2024: D+86.1 2020: D+86.8 2016: D+88.7 2012: D+84.2 2008: D+85.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -852.61%
Current HPI
396.6033
Rent YoY
▼ -3.04%
Metro
Washington-Arlington-Alexandria, DC-VA-MD-WV
State GDP YoY
▲ 1.33%
F500 in state
6

Industry mix (Fortune 500 HQ in DC)

Industry F500 HQs Revenue

Price history

-97.6% since first listed
50 events — show timeline
  • 2026-04-06 Rental Removed $1,395 SHOWMOJO
  • 2026-03-03 Price Changed $885,000 BRIGHT MLS
  • 2026-02-13 Price Changed $1,395 SHOWMOJO
  • 2026-01-23 Price Changed $1,500 SHOWMOJO
  • 2025-12-10 Listed $899,000 BRIGHT MLS
  • 2025-12-09 Listed for Rent $1,575 SHOWMOJO
  • 2025-11-30 Listing Removed BRIGHT MLS
  • 2025-10-13 Price Changed $899,000 BRIGHT MLS
  • 2025-06-13 Price Changed $945,000 BRIGHT MLS
  • 2025-03-07 Listed $975,000 BRIGHT MLS
  • 2025-02-24 Coming Soon BRIGHT MLS
  • 2014-03-19 Sold (Public Records) $500,000 Public Records
  • 2014-03-07 Sold (MLS) $500,000 BRIGHT MLS
  • 2014-03-07 Sold (MLS) $500,000 MRIS
  • 2014-01-04 Pending MRIS
  • 2014-01-04 Listing Removed BRIGHT MLS
  • 2013-12-28 Relisted MRIS
  • 2013-12-02 Delisted MRIS
  • 2013-11-01 Listing Removed BRIGHT MLS
  • 2013-11-01 Listed $530,000 BRIGHT MLS
  • 2013-11-01 Delisted MRIS
  • 2013-11-01 Listed MRIS
  • 2013-09-13 Contingent MRIS
  • 2013-09-04 Price Changed $530,000 MRIS
  • 2013-07-03 Listed $560,000 MRIS
  • 2013-07-03 Listed $530,000 BRIGHT MLS
  • 2010-02-10 Price Changed $168,000 MRIS
  • 2009-03-09 Delisted MRIS
  • 2009-03-09 Delisted MRIS
  • 2009-02-25 Sold (MLS) $168,000 MRIS
  • 2009-02-25 Sold (MLS) $168,000 MRIS
  • 2009-02-11 Contingent MRIS
  • 2009-02-11 Contingent MRIS
  • 2009-01-02 Delisted MRIS
  • 2009-01-02 Delisted MRIS
  • 2008-12-19 Listed $238,900 MRIS
  • 2008-12-17 Listed $238,900 MRIS
  • 2008-12-02 Delisted MRIS
  • 2008-07-16 Listed MRIS
  • 2008-07-15 Delisted MRIS
  • 2008-07-15 Delisted MRIS
  • 2008-07-11 Relisted MRIS
  • 2008-06-23 Delisted MRIS
  • 2008-05-29 Price Changed MRIS
  • 2008-04-04 Price Changed MRIS
  • 2008-03-12 Listed MRIS
  • 2008-03-04 Listed MRIS
  • 2007-09-11 Delisted MRIS
  • 2007-07-18 Listed MRIS
  • 1982-08-06 Sold (Public Records) $57,500 Public Records

Property tax history

+6.3%/yr

Latest (2025): $7,990 · -3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…