1002 S Buckingham Rd, Sterling, VA, 20164 | $553/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

1002 S Buckingham Rd, Sterling, VA, 20164 | $553/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
3905 sft

43282 Greeley Sq, Ashburn, VA, 20148

3 Bed
3 Bath
2832 sft

6437 John S Mosby Hwy, Middleburg, VA, 20117

3 Bed
4 Bath
3240 sft

42862 Edgegrove Heights Ter, Ashburn, VA, 20148

3 Bed
4 Bath
4035 sft

43200 Greeley Sq, Ashburn, VA, 20148

Nearby investment properties with comparable prices

4 Bed
4 Bath
2080 sft

43212 Center St, Chantilly, VA, 20152

4 Bed
3 Bath
2137 sft

13674 Saint Johns Wood Pl, Herndon, VA, 20171

3 Bed
4 Bath
2064 sft

14545 Creek Branch Ct, Centreville, VA, 20120

3 Bed
4 Bath
1919 sft

42860 Golf View Dr, Chantilly, VA, 20152

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 Sterling at 1002 S Buckingham Rd, Sterling, VA, 20164 offers a 8.26% rental yield on a $610,000 purchase with $4,200/mo rent. Total monthly income registers $4,200/mo, and a $2,986/mo payment leaves $553/mo available for distribution. Annual cash flow reaches $6,638/yr on $200,690 to close, and return on cash invested stands at 23.37% in year one. Equity gained on principal adds $3,936/yr while 5% annual appreciation supports $168,532 over five years. Portfolio math shows five-year ROI at 121.1% and total cumulative return in cash at $243,031. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,200/mo property income against a $2,986/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1967

9,148 sqft lot

$N/A/sqft

No HOA

More details about the property

This beautifully remodeled home sits on a flat, easy-to-maintain lot with no HOA, offering both charm and convenience. Step inside to discover bright, open spaces with fresh paint and new luxury vinyl plank flooring (2025). The open-concept kitchen features a tasteful tile backsplash and recent upgrades, including a new dishwasher and built-in microwave (2025), along with a new stove/range (2025). Two of the homes six bedrooms include en suite bathroomsperfect for multi-generational living or guest accommodations. The flexible main-level layout also offers a rare sixth bedroom, ideal for an office or additional living space. A newer washer and dryer (2024) provide added everyday convenience. Outside, enjoy freshly updated flowerbeds (2025), a welcoming front garden, a newly paved driveway, and a spacious stone patio ideal for relaxing or entertaining. A large storage shed adds bonus functionality. With quick access to Routes 267, 28, 286, and 7, and just minutes from Dulles Airport, this move-in-ready home blends thoughtful upgrades, modern comfort, and a prime location.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20164, Sterling, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,546 (100%)
Owner Occupied HU	10,314 (76.1%)
Renter Occupied HU	2,983 (22.0%)
Vacant Housing Units	249 ( 1.8%)
Median Home Value	$598,091
Average Home Value	$678,998