3866 9th St SE #102 · Washington, DC
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $631 – $1,173
Heat risk 8/10 · Major
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 17.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C 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 +20.6/30.0
- 1% rule +10.0/10.0
- ARV discount +7.5/15.0
- DSCR +6.5/10.0
- 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
$90,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
Key facts
- Updated kitchen
- Granite countertops
- Hardwood floors
Tags
Property features AI
Finance
- Other: Pets allowed on a case-by-case basis with size/weight restrictions
- HOA & community: Monthly condo fee of $516.51; Condo fee includes common area maintenance, lawn maintenance, parking fee, snow removal, sewer, trash, and water
Exterior
- Parking: Assigned parking space (Space #7) in parking lot; One total parking space
- Utilities: Public water; Public sewer
- Home design: Condominium unit; Garden-style building (1–4 floors); Unit/Flat; Entry on level 1
- Construction: Brick construction; Above grade and below grade structures; Year built per assessor
- Exterior features: No tidal water
Interior
- Kitchen: No specific appliance details provided
- Bedrooms: 2 bedrooms on main level
- Bathrooms: 1 full bathroom on main level
- Heating & cooling: Central heating (natural gas); Central air conditioning (electric); Natural gas hot water
- Interior features: No basement; Living area per assessor
- Laundry & utility: Washer/dryer hookup in unit
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath condo listed at $90k.
Deal economics
- At list price, monthly cash flow is $120 ($1k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $90k).
- Recommended offer: $82k (9.0% below list) — sets the bar for market timing.
- Cap rate 7.9% 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 (+4.0%/yr); 145 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 36% of the median local income ($49k/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 $622 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.
Negotiation context
- It's been on market 113 days — a 9% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
- 9 sale attempts since 20y ago; this cycle's ask has dropped $25k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $62k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: HOA is 35% of rent; built in 1949 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 113 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
- Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.65% ✓
- Cap rate
- 7.89%
- Cash-on-cash
- 5.70%
- DSCR
- 1.25
- GRM
- 5.0
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 3.96% rent growth · sell at horizon
- IRR
- -5.5%
- Equity multiple
- 0.79×
- Total profit
- $-5,215
- Equity at exit
- $13,419
- IRR
- 6.2%
- Equity multiple
- 1.50×
- Total profit
- $12,528
- Equity at exit
- $7,782
Cash invested: $25,200 (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
ZIP-level market 20032
- Home prices YoY
- -15.6%
- Rents YoY
- 4.0%
- Active inventory
- 145
- Price-to-rent
- 5.0×
Monthly cashflow live
- Estimated rent
- $1,488 high interval (Pro) →
- Mortgage (P&I)
- −$472
- Tax from tax record
- −$30 /mo · $363/yr
- Insurance
- −$38
- HOA
- −$516
- Vacancy / Maint / Mgmt
- −$312
- Net cashflow
- $120
Break-even live
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
- $22,500
- Closing costs
- $2,700
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3868 9th St SE Washington, DC | 2.0 | 1.0 | 740 | $1,450 | $1.96 | 24d | 1 | 0.02mi |
| 852 Barnaby St SE Washington, DC | 2.0–3.0 | 1.0–1.5 | 761 | $1,400 | $1.84 | 15d | 10 | 0.05mi |
| 742 Brandywine St SE Washington, DC | 1.0 | 1.0 | 599 | $1,095 | $1.83 | 4d | 1 | 0.26mi |
| 730 Brandywine St SE #104 Washington, DC | 2.0 | 1.0 | 683 | $1,350 | $1.98 | 24d | 1 | 0.28mi |
| 808 Chesapeake St SE Washington, DC | 2.0 | 1.0 | 700 | $1,700 | $2.43 | 24d | 1 | 0.28mi |
| 811 Barnaby St SE Washington, DC | 1.0 | 1.0 | 650 | $1,275 | $1.96 | 24d | 1 | 0.29mi |
| 811 Barnaby St SE Apt 101 Washington, DC | 2.0 | 1.0 | 750 | $1,449 | $1.93 | 24d | 1 | 0.29mi |
| 713 Brandywine St SE Washington, DC | 2.0 | 1.0 | 707 | $1,650 | $2.33 | 24d | 1 | 0.32mi |
| 705 Brandywine St SE #303 Washington, DC | 2.0 | 1.0 | 655 | $1,550 | $2.37 | 3d | 1 | 0.34mi |
| 701 Brandywine St SE #201 Washington, DC | 2.0 | 1.0 | 706 | $1,400 | $1.98 | 18d | 1 | 0.35mi |
| 820 Southern Ave SE Washington, DC | 2.0–3.0 | 1.0–1.5 | 840 | $1,450 | $1.73 | 2d | 65 | 0.35mi |
| 1311 Southview Dr Oxon Hill, MD | 2.0 | 1.0 | 628 | $1,754 | $2.79 | 1d | 64 | 0.51mi |
| 1120 Trenton Pl SE Washington, DC | 1.0–2.0 | 1.0 | 715 | $1,325 | $1.85 | 10d | 3 | 0.53mi |
| 310 Atlantic St SE Washington, DC | 1.0–2.0 | 1.0 | 754 | $1,875 | $2.49 | 4d | 2 | 0.57mi |
| 3320 11th Pl SE Washington, DC | 1.0 | 1.0 | 750 | $1,198 | $1.60 | 24d | 1 | 0.61mi |
| 3320 6th St SE Washington, DC | 2.0 | 1.0 | 690 | $1,398 | $2.03 | 3d | 25 | 0.61mi |
| 207 Mississippi Ave SE Washington, DC | 1.0–2.0 | 1.0–1.5 | 656 | $1,559 | $2.38 | 24d | 10 | 0.63mi |
| 3429 5th St SE #42 Washington, DC | 1.0 | 1.0 | 702 | $1,395 | $1.99 | 14d | 1 | 0.63mi |
| 1300 Congress St SE Unit 10 Washington, DC | 2.0 | 1.0 | 625 | $1,799 | $2.88 | 22d | 1 | 0.65mi |
| 3325 13th St SE Unit 10 Washington, DC | 2.0 | 1.0 | 750 | $1,750 | $2.33 | 24d | 1 | 0.65mi |
| 1310 Congress St SE Washington, DC | 1.0 | 1.0 | 518 | $1,150 | $2.22 | 24d | 1 | 0.66mi |
| 3321 13th St SE Unit 3 Washington, DC | 2.0 | 1.0 | 703 | $1,750 | $2.49 | 24d | 1 | 0.67mi |
| 1309 Congress St SE Washington, DC | 1.0–2.0 | 1.0 | 625 | $1,250 | $2.00 | 15d | 1 | 0.67mi |
| 1244 Savannah Pl SE Unit B Washington, DC | 1.0 | 1.0 | 700 | $1,395 | $1.99 | 24d | 1 | 0.77mi |
| 4641 6th St SE Washington, DC | 1.0 | 1.0 | 650 | $1,275 | $1.96 | 24d | 1 | 0.85mi |
| 21 Chesapeake St SE Washington, DC | 2.0 | 1.0 | 670 | $1,250 | $1.87 | 20d | 1 | 0.89mi |
| 3730 Martin Luther King Jr Ave SE Washington, DC | 2.0 | 1.0 | 475 | $1,295 | $2.73 | 1d | 2 | 0.89mi |
| 3865 Halley Ter SE Washington, DC | 1.0 | 1.0 | 650 | $1,210 | $1.86 | 24d | 1 | 0.89mi |
| 1002 Kennebec St Oxon Hill, MD | 1.0–2.0 | 1.0–1.5 | 871 | $1,921 | $2.20 | 1d | 12 | 0.90mi |
| 4632 Livingston Rd SE Washington, DC | 1.0–2.0 | 1.0 | 755 | $1,329 | $1.76 | 24d | 10 | 0.90mi |
| 1201 Oak Dr SE Washington, DC | 3.0 | 1.0–2.0 | 853 | $1,876 | $2.20 | 2d | 19 | 0.92mi |
| 4001 S Capitol St SW Washington, DC | 3.0 | 1.0–2.0 | 782 | $1,975 | $2.52 | 13d | 1 | 0.94mi |
| 327 Parkland Pl SE Washington, DC | 1.0 | 1.0 | 650 | $1,199 | $1.84 | 24d | 1 | 0.95mi |
| 562 Malcolm X Ave SE Unit 4 Washington, DC | 2.0 | 1.0 | 550 | $1,600 | $2.91 | 12d | 1 | 0.95mi |
| 2 Elmira St SE Washington, DC | 1.0 | 1.0 | 710 | $1,342 | $1.89 | 24d | 1 | 0.98mi |
| 535 Mellon St SE Washington, DC | 1.0 | 1.0 | 700 | $1,350 | $1.93 | 24d | 1 | 1.01mi |
| 535 Mellon St SE Unit 5 Washington, DC | 1.0 | 1.0 | 700 | $1,350 | $1.93 | 20d | 1 | 1.01mi |
| 6 Galveston St SW #303 Washington, DC | 2.0 | 1.0 | 708 | $1,700 | $2.40 | 24d | 1 | 1.04mi |
| 4721 1st St SW #203 Washington, DC | 2.0 | 1.0 | 741 | $1,600 | $2.16 | 24d | 1 | 1.06mi |
| 4725 1st St SW #102 Washington, DC | 2.0 | 1.0 | 580 | $1,850 | $3.19 | 24d | 1 | 1.06mi |
HOA detail condo
- Monthly dues
- $516 · $6,192/yr
- Likely covers
- watersewertrashsnow removal
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 43 events
-
2026-06-18days on market $90,000 Active 113 DOM
-
2026-06-17days on market $90,000 Active 112 DOM
-
2026-06-16days on market $90,000 Active 111 DOM
-
2026-06-15days on market $90,000 Active 110 DOM
-
2026-06-13remarks 676-char remark
-
2026-06-13pricedays on market $90,000 Active 108 DOM
-
2026-06-09days on market $110,000 Active 104 DOM
-
2026-06-08days on market $110,000 Active 103 DOM
-
2026-06-07days on market $110,000 Active 102 DOM
-
2026-06-04days on market $110,000 Active 99 DOM
-
2026-06-03days on market $110,000 Active 98 DOM
-
2026-06-02days on market $110,000 Active 97 DOM
-
2026-06-01days on market $110,000 Active 96 DOM
-
2026-05-31days on market $110,000 Active 95 DOM
-
2026-02-25$115,000 Active
-
2015-12-01historical 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2015-12-01soldstatus $62,000
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2015-11-30soldstatus $62,000 Sold 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2015-11-30soldstatus $62,000 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2015-07-20status Contract 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2015-07-17historical 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2015-07-10historical 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2015-06-26price $62,000 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2015-05-22status Active 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2014-07-21status Contract 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2014-07-18historical Temporarily Off-Market 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2014-07-17price $78,000 Active 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2014-07-17status Active 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2014-05-17status Contract 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2014-05-17historical 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2014-05-10status Active 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2014-05-01historical Temporarily Off-Market 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2014-05-01$70,000 Active 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2014-05-01$62,000 196-char remark
Show marketing remark (196 chars)
* ALARM SYSTEM * BUILT-IN MICROWAVE * CEILING FANS * CLOTHES DRYER * CLOTHES WASHER * DISHWASHER * DISPOSER * GARAGE OPENER * CONDO FEE COVERS WATER, SEWER, SNOW REMOVAL, TRASH * 1 PARKING SPACE *
-
2008-02-22price $179,900 Sold
-
2008-02-22soldstatus $189,900 Sold
-
2008-01-07historical
-
2007-12-11price $179,950
-
2007-11-12$185,000
-
2007-06-30historical
-
2007-06-04historical
-
2007-02-08
-
2006-10-24
ⓘ 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
- $363 · $30/mo
- Projected year-2 tax
- $456 · $38/mo
- Expected delta
- +$93/yr (+$8/mo · 25.6%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
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 · 16 d/yr by 30 yrs out
- Wind 4/10 Moderate 17% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
- $17,856
- − Mortgage interest
- −$5,041
- − Property taxes
- −$363
- − Insurance
- −$450
- − Repairs & maintenance
- −$1,428
- − Management
- −$1,428
- − HOA
- −$6,192
- − Depreciation
- −$2,618
- Taxable income
- $334
- Est. tax owed @ 24.0%
- −$80
- After-tax cash flow
- $1,357/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
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)
- 40,920
- Household income
- $49,139
- Rent vs Own
- Severe rent burden
- 4530.0
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 (80%)
- Race & ethnicity
- Black 80% White 8% Two or more races 7% Hispanic / Latino 5%
- Foreign-born
- 4% · Canada
- Languages at home
- 95% English-only · Spanish 3%
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
- ▼ -60.34%
- Current HPI
- 326.4077
- Rent YoY
- ▲ 3.96%
- 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 |
|---|---|---|
| Financial Services | 1 | $153B |
|
||
| Life Sciences / Industrials | 1 | $25B |
|
||
| Industrial Machinery | 1 | $8B |
|
||
Price history
-37.8% since first listed29 events — show timeline
- 2026-02-25 Listed $115,000 BRIGHT MLS
- 2015-12-01 Delisted — MRIS
- 2015-12-01 Sold (Public Records) $62,000 Public Records
- 2015-11-30 Sold (MLS) $62,000 BRIGHT MLS
- 2015-11-30 Sold (MLS) $62,000 MRIS
- 2015-07-20 Pending — MRIS
- 2015-07-17 Listing Removed — BRIGHT MLS
- 2015-07-10 Delisted — MRIS
- 2015-06-26 Price Changed $62,000 MRIS
- 2015-05-22 Relisted — MRIS
- 2014-07-21 Pending — MRIS
- 2014-07-18 Delisted — MRIS
- 2014-07-17 Relisted — MRIS
- 2014-07-17 Price Changed $78,000 MRIS
- 2014-05-17 Pending — MRIS
- 2014-05-17 Delisted — MRIS
- 2014-05-10 Relisted — MRIS
- 2014-05-01 Delisted — MRIS
- 2014-05-01 Listed $70,000 MRIS
- 2014-05-01 Listed $62,000 BRIGHT MLS
- 2008-02-22 Sold (MLS) $189,900 MRIS
- 2008-02-22 Price Changed $179,900 MRIS
- 2008-01-07 Delisted — MRIS
- 2007-12-11 Price Changed $179,950 MRIS
- 2007-11-12 Listed $185,000 MRIS
- 2007-06-30 Delisted — MRIS
- 2007-06-04 Delisted — MRIS
- 2007-02-08 Listed — MRIS
- 2006-10-24 Listed — MRIS
Property tax history
-6.4%/yrLatest (2025): $363 · +3.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…