3900 Tunlaw Rd NW #103 · Washington, DC
Flood risk 10/10 · Severe
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $631 – $1,173
Heat risk 6/10 · Moderate
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 4/10 · Minor
- Chance of severe wind over 30 yrs
- 16.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the F 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).
- ARV discount +15.0/15.0
- 1% rule +4.9/10.0
- Condition / age +3.8/5.0
- Livability +3.7/5.0
- Schools +3.6/10.0
- Rent growth +1.8/5.0
- Cash flow +0.8/30.0
- DSCR +0.0/10.0
- Appreciation +0.0/10.0
$295,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Excellent price and motivated seller! At this below market price, you're getting a $40k bonus--which makes this apartment SUPER affordable! Qualify at $255,000 and buy an apartment which you will enjoy for years to come. It's so easy to fall in love with this wonderful, large, two bedroom apartment with room for living and entertaining. Sparkling new Kitchen with quartz counter and back splash, stainless appliances, double-wide sink and tons of storage, including pantry cabinet. Come and see a large Living Room, separate Dining Room and two large Bedrooms with enough space for a home office. The Full Bath is light and pleasant and has been freshened up with new fixtures.
Key facts
- Quartz counter
- New kitchen
- Pantry cabinet
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath condo listed at $295k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-1k ($-16k/yr) — negative.
- To cash-flow at today's rent, offer at most $106k (64.0% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $291k (1.4% below list).
- Recommended offer: $106k (64.0% below list) — sets the bar for cash-flow.
- Cap rate 1.2% vs local median 2.5% in Washington — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.
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: Stoddert Es (444 students, 0% FRL); Hardy Ms (571 students, 0% FRL); Jackson-Reed Hs (2,153 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 soft (-2.9%/yr); 714 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 131d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 1,737 units permitted in District of Columbia in 2024 (1,506 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 57 days — a 3% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $54k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: flood insurance adds $56/mo; HOA is 52% of rent; built in 1959 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: severe flood risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 57 days. Have you received any prior offers? Is the seller open to a 64% concession, seller financing, or rate buy-down credit?
- Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- 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?
- 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?
- 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?
- 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
- 0.99% ✗
- Cap rate
- 1.21%
- Cash-on-cash
- -18.14%
- DSCR
- 0.19
- GRM
- 8.5
CMA / ARV
- ARV (median comp)
- $415,837
- List price
- $295,000
- Delta
- -29.06%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 4000 Tunlaw Rd NW #1108 | 0.13mi | 2/1.0 | 1,050 (-11%) | 1mo | $300,000 | $286 | 74 |
| 2801 New Mexico Ave NW #1016 | 0.17mi | 1/1.5 (-1) | 1,446 (+22%) | 0mo | $645,000 | $446 | 60 |
| 4459 Greenwich Pkwy NW | 0.98mi | 3/1.0 (+1) | 1,188 (+0%) | 1mo | $898,000 | $756 | 59 |
| 4201 Cathedral Ave NW Unit 1406E | 0.47mi | 1/1.0 (-1) | 888 (-25%) | 0mo | $270,000 | $304 | 48 |
| 4301 Massachusetts Ave NW #5014 | 0.84mi | 2/2.0 | 1,279 (+8%) | 0mo | $340,000 | $266 | 48 |
| 4201 Cathedral Ave NW Unit 513W | 0.47mi | 1/1.0 (-1) | 890 (-25%) | 1mo | $215,000 | $242 | 47 |
| 3287 Sutton Pl NW Unit D | 0.59mi | 2/2.5 | 1,332 (+12%) | 1mo | $900,000 | $676 | 45 |
| 4025 Connecticut Ave NW #301 | 1.43mi | 2/2.0 | 1,060 (-10%) | 0mo | $750,000 | $708 | 43 |
| 3610 39th St NW Unit A541 | 0.83mi | 2/2.0 | 1,360 (+15%) | 0mo | $580,000 | $426 | 36 |
| 3401 38th St NW #316 | 0.79mi | 2/2.0 | 912 (-23%) | 0mo | $510,000 | $559 | 36 |
| 4111 Connecticut Ave NW Ph 604 | 1.46mi | 2/2.0 | 994 (-16%) | 0mo | $780,000 | $785 | 36 |
| 3621 39th St NW Unit B320 | 0.83mi | 3/2.0 (+1) | 1,365 (+15%) | 1mo | $640,000 | $469 | 30 |
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
- IRR
- -62.8%
- Equity multiple
- -0.68×
- Total profit
- $-138,373
- Equity at exit
- $43,985
- IRR
- —
- Equity multiple
- -2.10×
- Total profit
- $-256,300
- Equity at exit
- $25,506
Cash invested: $82,600 (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
Active competition Active MLS
- For sale now
- 3 active · 1 under contract
- Median asking
- $489,000 ($402/sqft)
- Median days on market
- 38 d
- This list price
- lowest-priced of the active set
- ARV vs active asking
- -12.7% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 20007
- Rents YoY
- -2.9%
- Active inventory
- 714
- Price-to-rent
- 8.5×
Monthly cashflow live
- Estimated rent
- $2,909 high interval (Pro) →
- Mortgage (P&I)
- −$1,547
- Tax est. 1.5%
- −$369 /mo · $4,425/yr
- Insurance
- −$123
- Flood insurance flood zone
- −$56 /mo · $666/yr
- HOA
- −$1,508
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$611
- Net cashflow
- $-1,304
Break-even live
Sensitivity live
| Price | -10% $-1,100 | -5% $-1,202 | +0% $-1,304 | +5% $-1,406 | +10% $-1,508 |
|---|---|---|---|---|---|
| Rent | -10% $-1,534 | -5% $-1,419 | +0% $-1,304 | +5% $-1,189 | +10% $-1,074 |
| Rate | -1.0pp $-1,155 | -0.5pp $-1,229 | base $-1,304 | +0.5pp $-1,380 | +1.0pp $-1,458 |
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
- $73,750
- Closing costs
- $8,850
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- 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 |
|---|---|---|---|---|---|---|---|---|
| 2725 39th St NW #211 Washington, DC | 2.0 | 1.0 | 987 | $3,000 | $3.04 | 145d | 1 | 0.04mi |
| 2725 39th St NW Washington, DC | 1.0–2.0 | 1.0 | 858 | $3,000 | $3.50 | 135d | 2 | 0.04mi |
| 2725 39th St NW Washington, DC | 1.0 | 1.0 | 735 | $1,950 | $2.65 | 38d | 3 | 0.04mi |
| 2725 39th St NW #509 Washington, DC | 1.0 | 1.0 | 729 | $1,900 | $2.61 | 10d | 1 | 0.04mi |
| 2634 39th St NW Apt 3 Washington, DC | 2.0 | 2.0 | 826 | $3,200 | $3.87 | 10d | 1 | 0.05mi |
| 3850 Tunlaw Rd NW Washington, DC | 2.0 | 1.0–2.0 | 566 | $2,533 | $4.47 | 2d | 8 | 0.05mi |
| 3901 Tunlaw Rd NW Washington, DC | 1.0–2.0 | 1.0 | 825 | $2,650 | $3.21 | 92d | 3 | 0.07mi |
| 3901 Tunlaw Rd NW Washington, DC | 1.0–2.0 | 1.0 | 816 | $2,650 | $3.25 | 6d | 2 | 0.07mi |
| 3903 Davis Pl NW Washington, DC | 2.0 | 1.0 | 514 | $2,123 | $4.13 | 0d | 13 | 0.08mi |
| 2605 39th St NW Washington, DC | 2.0 | 1.0 | 980 | $2,250 | $2.30 | 130d | 1 | 0.08mi |
| 3933 Davis Pl NW Unit 1 Washington, DC | 2.0 | 1.0 | 850 | $2,795 | $3.29 | 160d | 1 | 0.09mi |
| 4004 Edmunds St NW #2 Washington, DC | 3.0 | 2.0 | 1267 | $4,950 | $3.91 | 1d | 1 | 0.09mi |
| 4004 Edmunds St NW #2 Washington, DC | 3.0 | 2.0 | 1267 | $4,950 | $3.91 | 75d | 1 | 0.09mi |
| 4004 Edmunds St NW #7 Washington, DC | 2.0 | 2.0 | 864 | $3,200 | $3.70 | 161d | 1 | 0.09mi |
| 3825 Davis Pl NW Washington, DC | 2.0 | 1.0 | 748 | $2,275 | $3.04 | 2d | 2 | 0.09mi |
| 4008 Edmunds St NW #6 Washington, DC | 2.0 | 2.0 | 834 | $3,495 | $4.19 | 165d | 1 | 0.10mi |
| 4008 Edmunds St NW #6 Washington, DC | 2.0 | 2.0 | 834 | $3,495 | $4.19 | 6d | 1 | 0.10mi |
| 4008 Edmunds St NW #7 Washington, DC | 2.0 | 2.0 | 1050 | $3,995 | $3.80 | 37d | 1 | 0.10mi |
| 3825 Davis Pl NW #101 Washington, DC | 2.0 | 1.0 | 748 | $2,375 | $3.18 | 65d | 1 | 0.10mi |
| 3921 Fulton St NW #3 Washington, DC | 2.0 | 1.5 | 825 | $3,000 | $3.64 | 161d | 1 | 0.10mi |
| 4000 Tunlaw Rd NW Washington, DC | 1.0–3.0 | 1.0–2.0 | 895 | $3,200 | $3.58 | 130d | 2 | 0.12mi |
| 4000 Tunlaw Rd NW Washington, DC | 1.0–2.0 | 1.0 | 781 | $3,400 | $4.35 | 56d | 5 | 0.12mi |
| 4000 Tunlaw Rd NW Washington, DC | 1.0 | 1.0 | 610 | $2,500 | $4.10 | 3d | 4 | 0.12mi |
| 4000 Tunlaw Rd NW Washington, DC | 1.0 | 1.0 | 749 | $2,225 | $2.97 | 157d | 2 | 0.12mi |
| 4000 Tunlaw Rd NW Washington, DC | 1.0–2.0 | 1.0 | 926 | $3,495 | $3.77 | 155d | 2 | 0.12mi |
| 2610 Tunlaw Rd NW #103 Washington, DC | 2.0 | 1.0 | 750 | $2,000 | $2.67 | 33d | 1 | 0.12mi |
| 4021 Davis Pl NW Unit 1 Washington, DC | 2.0 | 1.0 | 800 | $1,995 | $2.49 | 153d | 1 | 0.12mi |
| 2610 Tunlaw Rd NW Washington, DC | 2.0 | 1.0 | 750 | $1,925 | $2.57 | 43d | 2 | 0.13mi |
| 4000 Tunlaw Rd NW #1003 Washington, DC | 2.0 | 1.0 | 1043 | $3,495 | $3.35 | 143d | 1 | 0.13mi |
| 2618 41st St NW Unit 3 Washington, DC | 2.0 | 1.0 | 875 | $2,199 | $2.51 | 146d | 1 | 0.15mi |
| 2614 41st St NW Unit 1 Washington, DC | 2.0 | 1.0 | 765 | $2,200 | $2.88 | 148d | 1 | 0.15mi |
| 2614 41st St NW Unit 3 Washington, DC | 2.0 | 1.0 | 850 | $1,995 | $2.35 | 6d | 1 | 0.15mi |
| 2614 41st St NW Unit 4 Washington, DC | 2.0 | 1.0 | 850 | $1,950 | $2.29 | 159d | 1 | 0.15mi |
| 4101 Davis Pl NW Washington, DC | 1.0 | 1.0 | 700 | $1,500 | $2.14 | 165d | 1 | 0.16mi |
| 2504 41st St NW Unit 9 Washington, DC | 2.0 | 2.0 | 976 | $4,100 | $4.20 | 139d | 1 | 0.22mi |
| 2504 41st St NW Unit 1 Washington, DC | 2.0 | 2.0 | 860 | $2,930 | $3.41 | 163d | 1 | 0.22mi |
| 2504 41st St NW Unit 8 Washington, DC | 2.0 | 2.0 | 867 | $4,200 | $4.84 | 127d | 1 | 0.22mi |
| 2504 41st St NW Unit 3 Washington, DC | 2.0 | 2.0 | 1128 | $3,480 | $3.09 | 165d | 1 | 0.22mi |
| 2339 40th Pl NW Washington, DC | 1.0 | 1.0 | 750 | $1,950 | $2.60 | 134d | 1 | 0.22mi |
| 2335 40th St NW Unit 2 Washington, DC | 1.0 | 1.0 | 700 | $1,900 | $2.71 | 159d | 1 | 0.22mi |
Property features AI
Finance
- Other
- Property manager presentApproximately 100 units in the building
- Financial info
- Monthly coop fee: $1,508Additional monthly fee: $857
- HOA & community
- Monthly coop fee includes air conditioning, common area maintenance, custodial services, electricity, exterior building maintenance, gas, heat, management, parking fee, sewer, snow removal, and trashBuilding amenities: elevator, exercise room/fitness center, extra storage, laundry facilitiesPets allowed with size/weight restrictions
Exterior
- Parking
- Assigned attached basement garage space (space #26)
- Utilities
- Public waterPublic sewer
- Home design
- Cooperative unit/flatMid-rise building (5–8 floors)Entry on level 1Very good condition
- Construction
- Brick constructionAbove-grade structures
- Exterior features
- Deck(s)No tidal water
Interior
- Kitchen
- Built-in microwaveDishwasherGarbage disposalGas rangeRefrigerator
- Bedrooms
- Two bedrooms on the main level
- Flooring
- Hardwood floors
- Bathrooms
- One full bathroom
- Heating & cooling
- Convector heatingNatural gas heating and hot waterCentral air conditioningElectric cooling
- Interior features
- Ceiling fansTraditional floor planFormal separate dining roomIntercomGalley kitchenUpgraded countertopsWalk-in closetsWindow treatmentsWood/hardwood floors
- Laundry & utility
- Common laundry (not in-unit)
HOA detail $1,508/mo · $18,096/yr condo
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-11-08days on market $295,000 Active 57 DOM
-
2026-11-07days on market $295,000 Active 56 DOM
-
2026-11-06days on market $295,000 Active 55 DOM
-
2026-11-05days on market $295,000 Active 54 DOM
-
2026-11-04days on market $295,000 Active 53 DOM
-
2026-11-02days on market $295,000 Active 51 DOM
-
2026-11-01days on market $295,000 Active 50 DOM
-
2026-10-31days on market $295,000 Active 49 DOM
-
2026-10-30pricedays on market $295,000 Active 48 DOM
-
2026-10-29days on market $335,000 Active 47 DOM
-
2026-10-28days on market $335,000 Active 46 DOM
-
2026-10-27days on market $335,000 Active 45 DOM
-
2026-10-26days on market $335,000 Active 44 DOM
-
2026-10-26days on market $335,000 Active 43 DOM
-
2026-10-24days on market $335,000 Active 42 DOM
-
2026-10-23days on market $335,000 Active 41 DOM
-
2026-10-22days on market $335,000 Active 40 DOM
-
2026-10-21days on market $335,000 Active 39 DOM
-
2026-10-20days on market $335,000 Active 38 DOM
-
2026-10-19days on market $335,000 Active 37 DOM
-
2026-10-18days on market $335,000 Active 36 DOM
-
2026-10-17days on market $335,000 Active 35 DOM
-
2026-10-16days on market $335,000 Active 34 DOM
-
2026-10-15days on market $335,000 Active 33 DOM
-
2026-10-14days on market $335,000 Active 32 DOM
-
2026-10-13price $335,000 Active 31 DOM
-
2026-08-19days on market $349,000 Active 31 DOM
-
2026-08-18days on market $349,000 Active 30 DOM
-
2026-08-17days on market $349,000 Active 29 DOM
-
2026-08-16days on market $349,000 Active 28 DOM
-
2026-08-15days on market $349,000 Active 27 DOM
-
2026-08-14days on market $349,000 Active 26 DOM
-
2026-08-13days on market $349,000 Active 25 DOM
-
2026-08-12days on market $349,000 Active 24 DOM
-
2026-08-11days on market $349,000 Active 23 DOM
-
2026-08-10days on market $349,000 Active 22 DOM
-
2026-08-09days on market $349,000 Active 21 DOM
-
2026-08-08days on market $349,000 Active 20 DOM
-
2026-08-06days on market $349,000 Active 18 DOM
-
2026-08-05days on market $349,000 Active 17 DOM
-
2026-08-04days on market $349,000 Active 16 DOM
-
2026-08-03days on market $349,000 Active 15 DOM
-
2026-07-31days on market $349,000 Active 12 DOM
-
2026-07-30days on market $349,000 Active 10 DOM
-
2026-07-28days on market $349,000 Active 9 DOM
-
2026-07-26days on market $349,000 Active 7 DOM
-
2026-07-24days on market $349,000 Active 5 DOM
-
2026-07-23days on market $349,000 Active 4 DOM
-
2026-07-22days on market $349,000 Active 3 DOM
-
2026-07-21days on market $349,000 Active 2 DOM
ⓘ 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 10/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 6/10 Major 7 d/yr ≥106°F today · 15 d/yr by 30 yrs out
- Wind 4/10 Moderate 16% chance of damaging wind over 30 yrs
- Air quality 3/10 Moderate 3 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
- $34,910
- − Mortgage interest
- −$16,525
- − Property taxes
- −$4,425
- − Insurance
- −$2,142
- − Repairs & maintenance
- −$2,793
- − Management
- −$2,793
- − HOA
- −$18,096
- − Depreciation
- −$8,582
- Taxable loss
- −$20,444
- Est. tax savings @ 24.0%
- +$4,907
- After-tax cash flow
- $-10,741/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.
Condition & rehab AI · 14 photos
This two-bedroom apartment is in good condition with fresh paint and well-maintained landscaping. It has a good kitchen and bathroom, and the exterior could benefit from a fresh coat of paint to enhance its curb appeal and resale value.
Value-add opportunities
- Both Paint the exterior — Enhances curb appeal and resale value ↑
- Resale Replace countertops — Quartz countertops are durable and attractive ↑
ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
Zoned Schools
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 · 821,926 people
- City population
- 671,873
- Metro
- Washington-Arlington-Alexandria, DC-VA-MD-WV
- Population (ZIP)
- 24,602
- Household income
- $140,996
- Rent vs Own
- Severe rent burden
- 10% of renters
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 White (70%)
- Race & ethnicity
- White 70% Hispanic / Latino 11% Two or more races 11% Black 7% Asian 6%
- Hispanic origin (detail)
- Mexican 2%
- Languages at home
- 73% English-only · Spanish 9% Other Indo-European 5% French/Haitian/Cajun 4%
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
- ▼ -546.63%
- Current HPI
- 328.1991
- Rent YoY
- ▼ -2.85%
- 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
-1.7% since first listed4 events — show timeline
- 2026-07-20 Listed $349,000 BRIGHT MLS
- 2026-06-30 Listing Removed — BRIGHT MLS
- 2026-06-04 Price Changed $349,000 BRIGHT MLS
- 2026-03-15 Listed $355,000 BRIGHT MLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…