








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Investment property for sale in Bristow at 10047 Naughton Ct, Bristow, VA, 20136 offers a 7.79% rental yield on a $774,900 purchase with $5,030/mo rent. Total monthly income registers $5,030/mo, and a $3,793/mo payment leaves $398/mo available for distribution. Annual cash flow reaches $4,770/yr on $254,942 to close, and return on cash invested stands at 21.93% in year one. Equity gained on principal adds $5,000/yr while 5% annual appreciation supports $214,091 over five years. Portfolio math shows five-year ROI at 113.38% and total cumulative return in cash at $289,043. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,030/mo property income against a $3,793/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2000
7,945 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20136, Bristow, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,342 (100%) |
| Owner Occupied HU | 8,489 (90.9%) |
| Renter Occupied HU | 814 ( 8.7%) |
| Vacant Housing Units | 39 ( 0.4%) |
| Median Home Value | $633,632 |
| Average Home Value | $649,993 |
Residential
9,412
Single Family
9,412
Multi-Family
0
Businesses
268
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Casey Kwitkin • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAPW2105872