CashFlowRE
Sign in Sign up
1467 Ridge Pl SE
B Composite 70.7
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Schools +3.6/10.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$100,000

1467 Ridge Pl SE · Washington, DC 20020
2 bd · 1.5 ba · 884 sqft · Townhouse public records · 102 Days on market
Built 1927 1,167 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Auction Property. In Collaboration with Alex Cooper Auctioneers. List price is Opening Bid at The Online Only Auction Sale to Be Held on The Auctioneers Website – Bidding begins Thursday, June 25 and ends Tuesday, June 30, 2026 at 12:00 PM. Exceptional renovation opportunity in the heart of Anacostia! This property is currently in shell condition and requires a full renovation, offering strong potential for value-add improvements. Approximate total square footage of 1,326±. Zoned R-3, providing long-term upside and flexibility. Includes plans in hand, making this a prime opportunity in SE Washington, DC.

Key facts

  • Waterfront trails
  • Approved plans
  • Public transit

Tags

RENOVATION OPPORTUNITYPRIME ANACOSTIA LOCATIONAPPROVED PLANSPUBLIC TRANSITANACOSTIA METRO STATIONWATERFRONT TRAILS

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer
  • Home design: Interior townhouse/rowhouse; Three floors in unit; Fee simple ownership
  • Construction: Brick construction; Brick/mortar foundation; Above-grade and below-grade structures; Listed as average condition; major rehab may be needed
  • Exterior features: No tidal water

Interior

  • Bedrooms: Two bedrooms on the upper level; One bedroom on the lower level
  • Bathrooms: Two full bathrooms; One half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning (electric); Natural gas hot water
  • Interior features: Fully finished basement

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 2-bed/1.5-bath townhouse listed at $100k.

Deal economics

  • At list price, monthly cash flow is $866 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $91k (9.0% below list) — sets the bar for market timing.
  • Cap rate 16.7% 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.
  • Market conditions: Rents rising (+3.9%/yr); 296 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,737 units permitted in District of Columbia in 2024 (1,506 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($54k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.9% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($91k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $200k (67%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $91,000 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1927 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.97%
Cap rate
16.68%
Cash-on-cash
37.10%
DSCR
2.65
GRM
4.2

CMA / ARV

ARV (on-the-fly)
$274,924
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1469 Ridge Pl SE 0.00mi 2/1.0 884 (0%) 2mo $157,000 $178 96
1920 Naylor Rd SE Unit T2 0.44mi 2/1.0 887 (+0%) 2mo $105,000 $118 76
1621 T St SE #1 0.14mi 3/1.0 (+1) 949 (+7%) 4mo $295,000 $311 71
2139 Young St SE #101 0.47mi 2/1.0 864 (-2%) 3mo $145,000 $168 70
1415 Bangor St SE 0.62mi 2/2.0 864 (-2%) 1mo $275,000 $318 64
1621 T St SE #2 0.14mi 3/1.0 (+1) 972 (+10%) 8mo $285,000 $293 64
2321 Altamont Pl SE #102 0.68mi 2/1.0 868 (-2%) 8mo $80,000 $92 57
1345 K St SE #401 0.69mi 2/2.0 927 (+5%) 5mo $700,000 $755 54
2305 Nicholson St SE #305 0.60mi 2/2.0 966 (+9%) 7mo $440,000 $455 49
1345 K St SE #406 0.69mi 2/1.0 965 (+9%) 5mo $545,000 $565 47
1514 K St SE #2 0.68mi 2/1.0 772 (-13%) 1mo $465,000 $602 44
1300 Dexter Ter SE 0.66mi 2/1.5 1,016 (+15%) 8mo $290,000 $285 37

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 · 3.86% rent growth · sell at horizon

5-year hold
IRR
34.0%
Equity multiple
2.45×
Total profit
$40,677
Equity at exit
$14,910
10-year hold
IRR
41.3%
Equity multiple
5.06×
Total profit
$113,714
Equity at exit
$8,646

Cash invested: $28,000 (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 20020

Rents YoY
3.9%
Active inventory
296
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,971 high interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,500/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$414
Net cashflow
$866

Break-even live

Break-even rent $875
Max offer price $100,000
Occupancy floor 51%

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
$25,000
Closing costs
$3,000
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
1642 16th St SE #3 Washington, DC 2.0 1.0 870 $2,000 $2.30 20d 1 0.07mi
1609 17th St SE #202 Washington, DC 2.0 1.0 718 $1,950 $2.72 15d 1 0.14mi
1609 17th St SE #202 Washington, DC 2.0 1.0 718 $1,950 $2.72 24d 1 0.14mi
1601 17th St SE Washington, DC 1.0 1.0 720 $1,650 $2.29 24d 1 0.15mi
1622 17th St SE Unit 2001 Washington, DC 2.0 1.0 535 $1,850 $3.46 24d 1 0.15mi
1721 Minnesota Ave SE Washington, DC 3.0 1.0 680 $1,450 $2.13 24d 1 0.16mi
1516 Marion Barry Ave SE Unit 301 Washington, DC 3.0 2.0 1100 $1,795 $1.63 8d 1 0.17mi
1720 R St SE Washington, DC 3.0 1.0 750 $2,500 $3.33 24d 1 0.17mi
1621 17th Pl SE Apt 3 Washington, DC 1.0 1.0 720 $1,300 $1.81 24d 1 0.18mi
1600 Marion Barry Ave SE Unit Basement -B01 Washington, DC 1.0 1.0 550 $1,550 $2.82 24d 1 0.19mi
1629 Fairlawn Ave SE Unit 3 Washington, DC 2.0 1.0 850 $2,500 $2.94 24d 1 0.20mi
1629 Fairlawn Ave SE Apt 2 Washington, DC 2.0 1.0 850 $2,800 $3.29 12d 1 0.20mi
1632 Fairlawn Ave SE Washington, DC 2.0 1.0 800 $2,400 $3.00 12d 1 0.20mi
1721 T St SE Washington, DC 1.0–2.0 1.0 785 $1,980 $2.52 22d 6 0.20mi
1737 T St SE Washington, DC 2.0 1.0 800 $2,500 $3.12 4d 1 0.23mi
1618 18th St SE Unit 1 Washington, DC 2.0 1.0 800 $1,850 $2.31 24d 1 0.24mi
1526 V St SE Unit 2 Washington, DC 2.0 1.0 800 $1,700 $2.12 24d 1 0.30mi
1847 Marion Barry Ave SE Washington, DC 1.0–2.0 1.0 725 $1,525 $2.10 24d 1 0.36mi
1925 Minnesota Ave SE Washington, DC 1.0 1.0 600 $1,400 $2.33 24d 1 0.38mi
1953 19th Pl SE Apt 301 Washington, DC 3.0 1.0 980 $5,301 $5.41 24d 1 0.40mi
1953 19th Pl SE Apt 104 Washington, DC 3.0 1.0 980 $2,800 $2.86 5d 1 0.40mi
1928 Naylor Rd SE Unit 102 Washington, DC 2.0 2.0 750 $1,482 $1.98 2d 1 0.43mi
1928 Naylor Rd SE Unit 503 Washington, DC 2.0 2.0 750 $1,595 $2.13 15d 1 0.43mi
1955 Fairlawn Ave SE Unit 2A Washington, DC 2.0 2.0 1000 $2,499 $2.50 24d 1 0.46mi
1907 Marion Barry Ave SE Washington, DC 2.0 1.0 900 $1,495 $1.66 24d 1 0.47mi
1907 Good Hope Ct SE #309 Washington, DC 2.0 1.0 670 $1,595 $2.38 24d 1 0.47mi
1907 Good Hope Ct SE #7 Washington, DC 1.0 1.0 578 $1,500 $2.60 24d 1 0.47mi
2215 Minnesota Ave SE Unit 3 Washington, DC 3.0 1.0 750 $2,500 $3.33 24d 1 0.51mi
1425-1429 Cedar St SE Washington, DC 1.0 1.0 644 $1,419 $2.20 2d 5 0.53mi
1619 Butler St SE Unit 3 Washington, DC 2.0 1.0 700 $1,700 $2.43 24d 1 0.54mi
2341 Green St SE Washington, DC 2.0 1.0 741 $1,225 $1.65 24d 1 0.56mi
2228 Martin Luther King Jr Ave SE Washington, DC 1.0 1.0 606 $1,790 $2.95 3d 5 0.57mi
2300 Good Hope Rd SE Washington, DC 2.0 1.0–2.0 1020 $1,913 $1.88 24d 6 0.57mi
1300 Morris Rd SE Washington, DC 2.0 1.0 650 $1,499 $2.31 24d 1 0.59mi
1302 Morris Rd SE Washington, DC 3.0 1.0 750 $2,400 $3.20 24d 1 0.60mi
2440 S St SE Unit 4 Washington, DC 3.0 1.0 800 $2,450 $3.06 8d 1 0.64mi
2323 Pennsylvania Ave SE Washington, DC 1.0 1.0 666 $1,781 $2.67 3d 10 0.66mi
924 15th St SE Washington, DC 2.0 2.0 1100 $3,450 $3.14 24d 1 0.67mi
1300 Dexter Ter SE Washington, DC 2.0 1.5 1100 $2,600 $2.36 24d 1 0.68mi
2515 R St SE Washington, DC 1.0–2.0 1.0 812 $1,755 $2.16 5d 2 0.70mi

Listing history 22 events

  1. 2026-06-18
    days on market $100,000 Active 102 DOM
  2. 2026-06-17
    days on market $100,000 Active 101 DOM
  3. 2026-06-16
    days on market $100,000 Active 100 DOM
  4. 2026-06-15
    days on market $100,000 Active 99 DOM
  5. 2026-06-13
    days on market $100,000 Active 97 DOM
  6. 2026-06-09
    days on market $100,000 Active 93 DOM
  7. 2026-06-08
    days on market $100,000 Active 92 DOM
  8. 2026-06-07
    days on market $100,000 Active 91 DOM
  9. 2026-06-04
    remarks 611-char remark
  10. 2026-06-04
    statusdays on market $100,000 Active 88 DOM
  11. 2026-05-04
    price $100,000
  12. 2026-03-02
    listed $299,900 Active
  13. 2026-03-02
    historical
  14. 2026-02-22
    price $329,900
  15. 2026-02-22
    status Active
  16. 2026-01-29
    historical
  17. 2025-11-26
    price $150,000
  18. 2025-01-03
    status Active
  19. 2024-12-31
    historical
  20. 2024-11-07
    price $329,900
  21. 2024-09-11
    listed $375,000 Active
  22. 2022-06-15
    soldstatus $300,000

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥104°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 20% 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
$23,646
− Mortgage interest
−$5,602
− Property taxes
−$1,500
− Insurance
−$500
− Repairs & maintenance
−$1,892
− Management
−$1,892
− Depreciation
−$2,909
Taxable income
$9,352
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,245
After-tax cash flow
$8,143/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)
53,005
Household income
$54,032
Rent vs Own
69.8% rent · 30.2% own
Severe rent burden
5148.0

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
Predominantly Black (90%)
Race & ethnicity
Black 90% Two or more races 3% Hispanic / Latino 3% White 3%
Common ancestry
Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% French/Haitian/Cajun 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
▼ -415.44%
Current HPI
306.5068
Rent YoY
▲ 3.86%
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

-66.7% since first listed
12 events — show timeline
  • 2026-05-04 Price Changed $100,000 BRIGHT MLS
  • 2026-03-02 Listing Removed BRIGHT MLS
  • 2026-03-02 Listed $299,900 BRIGHT MLS
  • 2026-02-22 Price Changed $329,900 BRIGHT MLS
  • 2026-02-22 Relisted BRIGHT MLS
  • 2026-01-29 Listing Removed BRIGHT MLS
  • 2025-11-26 Price Changed $150,000 BRIGHT MLS
  • 2025-01-03 Relisted BRIGHT MLS
  • 2024-12-31 Listing Removed BRIGHT MLS
  • 2024-11-07 Price Changed $329,900 BRIGHT MLS
  • 2024-09-11 Listed $375,000 BRIGHT MLS
  • 2022-06-15 Sold (Public Records) $300,000 Public Records

Property tax history

+14.2%/yr

Latest (2025): $14,841 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…