1102 Huntmaster Ter NE UNIT 301, Leesburg, VA, 20176 | $531/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

1102 Huntmaster Ter NE UNIT 301, Leesburg, VA, 20176 | $531/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
936 sft

125 Driveway CLUBHOUSE Q, Leesburg, VA, 20175

2 Bed
2 Bath
924 sft

321 Harrison St SE, Leesburg, VA, 20175

11 Bed
13 Bath
17000 sft

21846 Trappe Rd, Upperville, VA, 20184

3 Bed
3 Bath
2165 sft

9068 N John S Mosby Hwy, Upperville, VA, 20184

Nearby investment properties with comparable prices

2 Bed
1 Bath
960 sft

8320 Mauzy Sq, Marshall, VA, 20115

3 Bed
2 Bath
2697 sft

208 N King St, Leesburg, VA, 20176

2 Bed
2 Bath
1176 sft

74 Hancock Pl NE, Leesburg, VA, 20176

3 Bed
2 Bath
1824 sft

3913 James Madison Hwy, Haymarket, VA, 20169

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 Leesburg at 1102 Huntmaster Ter NE UNIT 301, Leesburg, VA, 20176 uses $99,450 cash to close to unlock $6,372/yr annual cash flow and $531/mo monthly cash flow. Total monthly income runs $2,324/mo, and a $1,468/mo payment keeps the spread at $531/mo. Purchase price stands at $300,000, and rental yield measures 9.3% with $2,324/mo rent. Return on cash invested shows 26.32% in year one, and 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 136.92% and total cumulative return in cash records $136,164. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,324/mo property income covering a $1,468/mo payment rather than investor’s personal income.

Condo

Built in 1988

N/A lot

$N/A/sqft

No HOA

More details about the property

Step into this thoughtfully updated top-level condo, perfectly blending modern comfort with timeless style, and is nestled in the heart of vibrant Leesburg. Featuring two spacious bedrooms, including an oversized primary suite with walk-in closet, full sized washer and dryer, and assigned parking, this home is designed for easy living and relaxation. You will love the dramatic vaulted ceiling with skylight, filling the open-concept living area with natural light and creating an airy, welcoming atmosphere. Entertain with ease in the remodeled kitchen complete with new white cabinetry, sleek quartz countertops, and contemporary finishes. Enjoy the bright, airy ambiance from a wall of windows during the day, and unwind by the cozy wood-burning fireplace in the evening. Located in a lively and desirable area, youre just minutes from historic downtown Leesburg, with its charming shops, restaurants, and entertainment options, plus easy access to major commuter routes including routes 7 and 15, making this the perfect home for both convenience and lifestyle. Recent Capital Improvements include: 2025 Kitchen featuring new white cabinetry, stunning new quartz countertops, a new sink with a modern faucet, and durable waterproof laminate flooring. New hot water heater. New carpet in both bedrooms. Entire home is freshly painted in Decorators White. 2024 Custom decorative wood acoustic paneling added to both bedrooms. Full duct and vent cleaning. 2020 Bathroom completely remodeled with a new shower, tub, flooring, toilet, vanity, sink, and faucet. New ceiling fan. 2018 New dishwasher. New washing machine. 2016 New stove. 2015 New HVAC outdoor unit (interior unit replaced in 2012). 2012 New refrigerator. 2011 New laminate flooring throughout.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20176, Leesburg, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,143 (100%)
Owner Occupied HU	13,662 (75.3%)
Renter Occupied HU	4,085 (22.5%)
Vacant Housing Units	396 ( 2.2%)
Median Home Value	$776,277
Average Home Value	$808,478