1001 N Randolph St APT 418, Arlington, VA, 22201 | $379/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1001 N Randolph St APT 418, Arlington, VA, 22201 | $379/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1998 sft

1424 Deerfield Ln, Woodbridge, VA, 22191

2 Bed
2 Bath
1415 sft

3700 Havertill Ln #1201, Woodbridge, VA, 22193

3 Bed
1 Bath
1120 sft

8906 Hooes Rd, Lorton, VA, 22079

4 Bed
2 Bath
1399 sft

1410 Colchester Rd, Woodbridge, VA, 22191

Nearby investment properties with comparable prices

2 Bed
2 Bath
1239 sft

5601 Willoughby Newton Dr UNIT 15, Centreville, VA, 20120

Investment Property+ 1 more

2 Bed
2 Bath
1180 sft

12217 Fairfield House Dr APT 106A, Fairfax, VA, 22033

3 Bed
2 Bath
1712 sft

3701 S George Mason Dr UNIT 2205N, Falls Church, VA, 22041

2 Bed
2 Bath
1038 sft

4401 Sedgehurst Dr APT 204, Fairfax, VA, 22033

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Arlington at 1001 N Randolph St APT 418, Arlington, VA, 22201 earns $379/mo cash flow from $2,764/mo rent with a $1,953/mo payment. Total monthly income totals $2,764/mo, and annual cash flow totals $4,545/yr on $132,269 capital. ROI tracks 23.35% on current figures, and rental yield reads 8.31% at a $399,000 purchase. Equity gained on principal adds $2,575/yr, and 5% annual appreciation supports $110,236 over five years. Five-year ROI reaches 120.99% and total cumulative return in cash sums $160,034. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,764/mo property income instead of your personal income.

Condo

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

**Updated 1BR/1BA Condo in Prime Ballston Location | Balcony Views + Garage Parking** - Modern, move-in ready 1 bed, 1 bath condo with 634 sq ft of living space + a 100+ sq ft balcony offering pool and courtyard views. Enjoy an open layout with granite countertops, custom wood cabinetry, and stainless steel appliances. The spacious bedroom features a walk-in closet, plus a sleek bath with a glass walk-in shower. Additional perks include in-unit washer/dryer and an assigned garage parking space. The building is also undergoing exciting updates: renovated fitness center, cyber caf, common areas, pet/grill zones, and pool/hot tub (summer 2025 completion). Condo fee covers water, trash, and recycling. Unbeatable Ballston location with a 94 Walk Scoresteps to Ballston Quarter, Quincy Park, and the Metro (Orange/Silver lines). Zoned for top-rated Arlington Science Focus, Swanson Middle, and Washington-Liberty High. **ASSUMABLE VA LOAN at 3.375%**

Neighborhood Data

Neighborhood data shown for ZIP Code: 22201, Arlington, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	23,883 (100%)
Owner Occupied HU	6,845 (28.7%)
Renter Occupied HU	15,563 (65.2%)
Vacant Housing Units	1,475 ( 6.2%)
Median Home Value	$985,851
Average Home Value	$1,062,364