104 McIlhaney Way, Purcellville, VA, 20132 | $652/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

104 McIlhaney Way, Purcellville, VA, 20132 | $652/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2310 sft

5475 Howellsville Rd, Front Royal, VA, 22630

3 Bed
3 Bath
2512 sft

34358 Bloomfield Rd, Bluemont, VA, 20135

3 Bed
3 Bath
2112 sft

35739 Hayman Ln, Round Hill, VA, 20141

3 Bed
3 Bath
1904 sft

411 E E St #A, Purcellville, VA, 20132

Nearby investment properties with comparable prices

3 Bed
2 Bath
1420 sft

59 Old Oregon Rd, Front Royal, VA, 22630

3 Bed
2 Bath
1420 sft

125 Spring Hollow Rd, Front Royal, VA, 22630

3 Bed
3 Bath
1812 sft

120 Oliver Ct, Purcellville, VA, 20132

3 Bed
2 Bath
2240 sft

119 Lakeview Ln, Boyce, VA, 22620

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 Purcellville at 104 McIlhaney Way, Purcellville, VA, 20132 earns $652/mo cash flow from $3,700/mo rent with a $2,496/mo payment. Total monthly income totals $3,700/mo, and annual cash flow totals $7,818/yr on $167,790 capital. ROI tracks 24.72% on current figures, and rental yield reads 8.71% at a $510,000 purchase. Equity gained on principal adds $3,291/yr, and 5% annual appreciation supports $140,904 over five years. Five-year ROI reaches 128.33% and total cumulative return in cash sums $215,331. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,700/mo property income instead of your personal income.

Townhouse

Built in 1991

1,742 sqft lot

$N/A/sqft

No HOA

More details about the property

Beautiful 4-Bedroom Townhome in Main Street Village Welcome to this stunning 4-bedroom, 3.5-bath townhome in the highly sought-after Main Street Village, located in the heart of Purcellville. Perfectly positioned, this home faces a serene treed common area in the front and backs to additional open space, offering both privacy and tranquility. Inside, youll love the updated kitchen featuring granite countertops, stainless steel appliances, and plenty of cabinet space. The open dining and living room combination provides a spacious, inviting settingideal for both entertaining and everyday living. Step outside to the deck, a wonderful extension of the living space, overlooking the fenced backyard. Upstairs, the primary suite offers comfort and convenience with its own en-suite bath. Two additional bedrooms share a full hall bathroom, making this level perfect for family or guests. The finished lower level expands your living options with a fourth bedroom, full bath, and a versatile recreation roomgreat for a home office, fitness area, or media room. Youll also find a large workshop/storage room and a dedicated laundry area. Recent updates include a new HVAC system (2018) and a roof (approx. 10 years old), giving peace of mind for years to come.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20132, Purcellville, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,359 (100%)
Owner Occupied HU	5,444 (85.6%)
Renter Occupied HU	721 (11.3%)
Vacant Housing Units	194 ( 3.1%)
Median Home Value	$816,486
Average Home Value	$916,898