1107 E Beech Rd, Sterling, VA, 20164 | $637/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

1107 E Beech Rd, Sterling, VA, 20164 | $637/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2154 sft

43797 Virginia Manor Ter, Ashburn, VA, 20148

3 Bed
4 Bath
2110 sft

22488 Maison Carree Sq, Ashburn, VA, 20148

3 Bed
4 Bath
2076 sft

6856 Kerrywood Cir, Centreville, VA, 20121

4 Bed
3 Bath
2165 sft

6066 Halverton Pl, Gainesville, VA, 20155

Nearby investment properties with comparable prices

2 Bed
3 Bath
1439 sft

43032 Stuarts Glen Ter UNIT 102, Ashburn, VA, 20148

3 Bed
3 Bath
2210 sft

13576 Davinci Ln #78, Herndon, VA, 20171

3 Bed
3 Bath
1433 sft

356 Juniper Ct, Herndon, VA, 20170

3 Bed
2 Bath
1484 sft

13026 Cabin Creek Rd #13026, Herndon, VA, 20171

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 1107 E Beech Rd, Sterling, VA, 20164 offers a 8.7% rental yield on a $500,000 purchase with $3,626/mo rent. Total monthly income registers $3,626/mo, and a $2,447/mo payment leaves $637/mo available for distribution. Annual cash flow reaches $7,648/yr on $165,750 to close, and return on cash invested stands at 24.52% in year one. Equity gained on principal adds $3,226/yr while 5% annual appreciation supports $138,141 over five years. Portfolio math shows five-year ROI at 127.32% and total cumulative return in cash at $211,028. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,626/mo property income against a $2,447/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1973

9,148 sqft lot

$N/A/sqft

No HOA

More details about the property

Opportunity Alert! This spacious two-level home offers 4 bedrooms and 2 full baths, plus a converted garage that can serve as a 5th bedroom, office, or flex space. Perfect for buyers looking to customize and add value, the property is being sold AS-IS and does require workideal for investors or renovators. Enjoy a large yard with plenty of potential for outdoor living. Nestled in a convenient, desirable location, this home offers great upside for the right buyer. Please note: Do not access the deck/porch. Certain bedrooms may be inaccessible during showings due to pets.

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