Secure a proven cash-flow portfolio delivering over $16,000 in monthly income across 11 properties. The total price of the portfolio is $1,599,000. The prices listed above reflect the individual valuation for the individual unit within the portfolio. Each asset has a strong rental history, stable occupancy, and consistent returns — offering investors a ready-made income stream with minimal management effort. This diversified collection provides a rare balance of performance, stability, and scalability in today’s market. Available as a complete portfolio or in smaller groupings, this opportunity is ideal for investors seeking passive income with measurable upside potential. Detailed rent rolls and financials available upon request.
For sale
$119,000
3109 Naylor Rd SE APT 302, Washington, DC 20020
1beds
848sqft
Est.:
Condominium
Built in 1965
-- sqft lot
$118,300 Zestimate®
$140/sqft
$392/mo HOA
What's special
- 82 days |
- 30 |
- 0 |
Zillow last checked: 8 hours ago
Listing updated: December 09, 2025 at 03:02pm
Listed by:
Marlena McWilliams 303-263-9739,
Keller Williams Capital Properties,
Listing Team: Mascotti & Company
Source: Bright MLS,MLS#: DCDC2223664
Tour with a local agent
Facts & features
Interior
Bedrooms & bathrooms
- Bedrooms: 1
- Bathrooms: 1
- Full bathrooms: 1
- Main level bathrooms: 1
- Main level bedrooms: 1
Basement
- Area: 0
Heating
- Central, Electric
Cooling
- Central Air, Electric
Appliances
- Included: Electric Water Heater
- Laundry: In Unit
Features
- Flooring: Hardwood
- Has basement: No
- Has fireplace: No
Interior area
- Total structure area: 848
- Total interior livable area: 848 sqft
- Finished area above ground: 848
- Finished area below ground: 0
Property
Parking
- Total spaces: 1
- Parking features: Garage Faces Rear, Detached
- Garage spaces: 1
Accessibility
- Accessibility features: None
Features
- Levels: One
- Stories: 1
- Pool features: None
Lot
- Size: 1,181 Square Feet
- Features: Urban Land-Beltsville-Chillum
Details
- Additional structures: Above Grade, Below Grade
- Parcel number: 5720//2109
- Zoning: R-4
- Special conditions: Standard
Construction
Type & style
- Home type: Condo
- Property subtype: Condominium
- Attached to another structure: Yes
Materials
- Brick
Condition
- New construction: No
- Year built: 1965
Utilities & green energy
- Sewer: Public Septic, Public Sewer
- Water: Public
Community & HOA
Community
- Subdivision: Garfield Heights
HOA
- Has HOA: No
- Amenities included: None
- Services included: Maintenance Structure, Management, Maintenance Grounds, Reserve Funds, Sewer, Snow Removal, Trash, Water
- Condo and coop fee: $392 monthly
Location
- Region: Washington
Financial & listing details
- Price per square foot: $140/sqft
- Tax assessed value: $97,340
- Annual tax amount: $813
- Date on market: 10/3/2025
- Listing agreement: Exclusive Right To Sell
- Listing terms: FHA,Cash,VA Loan,Conventional
- Ownership: Fee Simple
Estimated market value
$118,300
$112,000 - $124,000
$1,371/mo
Price history
Price history
| Date | Event | Price |
|---|---|---|
| 10/15/2025 | Listed for sale | $119,000+8.2%$140/sqft |
Source:  Bright MLS #DCDC2223664 Report a problem | ||
| 8/20/2021 | Sold | $110,000+20.9%$130/sqft |
Source: Bright MLS #DCDC2009810 Report a problem | ||
| 1/3/2019 | Listing removed | $91,000$107/sqft |
Source: Keller Williams Capital Properties #1002074166 Report a problem | ||
| 12/31/2018 | Pending sale | $91,000$107/sqft |
Source: Keller Williams Capital Properties #1002074166 Report a problem | ||
| 10/5/2018 | Price change | $91,000-8.9%$107/sqft |
Source: Keller Williams Capitol Properties #1002074166 Report a problem | ||
Public tax history
Public tax history
| Year | Property taxes | Tax assessment |
|---|---|---|
| 2025 | $694 -14.6% | $97,340 -12.1% |
| 2024 | $813 -8.2% | $110,790 -6.8% |
| 2023 | $885 +11.7% | $118,860 +11.1% |
Find assessor info on the county website
BuyAbility℠ payment
Est. payment
$957/mo
Principal & interest
$461
HOA Fees
$392
Other costs
$104
Climate risks
Neighborhood: Garfield Heights
Nearby schools
GreatSchools rating
- 6/10Garfield Elementary SchoolGrades: PK-5Distance: 0.4 mi
- 3/10Johnson Middle SchoolGrades: 6-8Distance: 1.1 mi
- 2/10Ballou High SchoolGrades: 9-12Distance: 2.2 mi
Schools provided by the listing agent
- District: District Of Columbia Public Schools
Source: Bright MLS. This data may not be complete. We recommend contacting the local school district to confirm school assignments for this home.
- Loading
- Loading
