11142 Beaver Trail Ct, Reston, VA, 20191 | $660/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

11142 Beaver Trail Ct, Reston, VA, 20191 | $660/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
754 sft

5115 Travis Edward Way APT I, Centreville, VA, 20120

3 Bed
2 Bath
1320 sft

7636 Shelley Ln, Manassas, VA, 20111

2 Bed
1 Bath
889 sft

13633 Orchard Dr #3633, Clifton, VA, 20124

Investment Property+ 1 more

2 Bed
2 Bath
754 sft

8657 Braxted Ln, Manassas, VA, 20110

Nearby investment properties with comparable prices

2 Bed
2 Bath
865 sft

9438 Scarlet Oak Dr, Manassas, VA, 20110

3 Bed
2 Bath
1140 sft

9319 Woodlea Ct, Manassas, VA, 20110

2 Bed
2 Bath
936 sft

9476 Scarlet Oak Dr, Manassas, VA, 20110

2 Bed
2 Bath
1070 sft

9563 Battery Heights Blvd APT 203, Manassas, VA, 20110

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 Reston at 11142 Beaver Trail Ct, Reston, VA, 20191 offers a 10.11% rental yield on a $270,000 purchase with $2,274/mo rent. Total monthly income registers $2,274/mo, and a $1,322/mo payment leaves $660/mo available for distribution. Annual cash flow reaches $7,914/yr on $89,505 to close, and return on cash invested stands at 28.75% in year one. Equity gained on principal adds $1,742/yr while 5% annual appreciation supports $74,596 over five years. Portfolio math shows five-year ROI at 150% and total cumulative return in cash at $134,257. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,274/mo property income against a $1,322/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1985

N/A lot

$N/A/sqft

No HOA

More details about the property

Experience the best of Reston living in this beautifully updated condo tucked away on a quiet cul-de-sac near the communitys scenic lakes and walking trails. Inside, youll find a stylishly renovated kitchen featuring modern cabinetry, stainless steel appliances, and sleek quartz countertops. The updated bathroom offers contemporary finishes that add both comfort and sophistication. Luxury vinyl plank flooring runs throughout home, creating a warm, cohesive flow. Step outside to your private patio a serene retreat surrounded by trees, perfect for morning coffee or evening relaxation. Enjoy all that Reston has to offer with access to multiple lakes, swimming pools, tennis courts, and miles of paved trails just moments from your door. Move-in ready and filled with modern touches, this home captures the ideal balance of nature, convenience, and comfort. Building was having a new roof installed during photos!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20191, Reston, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,658 (100%)
Owner Occupied HU	8,367 (61.3%)
Renter Occupied HU	4,396 (32.2%)
Vacant Housing Units	895 ( 6.6%)
Median Home Value	$751,603
Average Home Value	$796,735