1117 Huntmaster Ter NE UNIT 302, Leesburg, VA, 20176 | $606/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

1117 Huntmaster Ter NE UNIT 302, Leesburg, VA, 20176 | $606/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

3 Bed
6 Bath
4140 sft

2573 Zulla Rd, The Plains, VA, 20198

2 Bed
2 Bath
966 sft

120 Prosperity Ave SE APT E, Leesburg, VA, 20175

3 Bed
3 Bath
2184 sft

33900 Austin Grove Rd, Bluemont, VA, 20135

5 Bed
3 Bath
3859 sft

161 Bell Hollow Ln, Bluemont, VA, 20135

Nearby investment properties with comparable prices

2 Bed
2 Bath
942 sft

114 Prosperity Ave SE APT F, Leesburg, VA, 20175

2 Bed
2 Bath
946 sft

117 Fort Evans Rd SE APT A, Leesburg, VA, 20175

2 Bed
2 Bath
966 sft

120 Prosperity Ave SE APT E, Leesburg, VA, 20175

3 Bed
2 Bath
1240 sft

8565 Pellam Ct, Marshall, VA, 20115

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

Rental property for sale in Leesburg at 1117 Huntmaster Ter NE UNIT 302, Leesburg, VA, 20176 generates $2,644/mo in rent and, after a $1,669/mo payment, leaves $606/mo in cash flow. Total monthly income is $2,644/mo, and annual cash flow is $7,267/yr on $113,042 invested. Return on cash invested sits at 26.34% in year one, and rental yield is 9.3% on a $341,000 entry. Equity gained on principal adds $2,200/yr, while 5% annual appreciation builds toward $94,212 over five years. Five-year ROI reaches 137.04% and total cumulative return in cash sums $154,916. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,644/mo property income rather than buyer’s personal income.

Condo

Built in 1988

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome Home in the heart of Leesburg! This exceptionally updated 2 Bedroom, 2 Full Bath unit is a must see! Enter into the welcoming foyer which opens to the living room filled with natural light, vaulted ceilings with skylight and a cozy fireplace. Newly painted and all new flooring (2025). Retreat into the spacious upgraded kitchen which offers all the delights for any discerning Chef! Stainless Steel appliances throughout with a new fridge (2020), built-in Microwave (2019), Dishwasher (2018) and ceramic tile backsplash. Or escape to your comfortable and spacious primary bedroom with 2 closets and updated ensuite bathroom. The second bedroom is right around the corner along with the updated hall bath (2024). The full size laundry room features a High End Washer and Dryer (2023) both freestanding. New HVAC (2020) and New Water Heater (2025). Excellent location, close to downtown Leesburg and all of its dining and shopping, easy access to commuter roads and easy access to Dulles International Airport and Washington DC. Enjoy Fox Chase at Exeter amenities and Make this one your home!

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