Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Reston at 11735 Ledura Ct APT 201, Reston, VA, 20191 offers a 9.4% rental yield on a $360,000 purchase with $2,819/mo rent. Total monthly income registers $2,819/mo, and a $1,762/mo payment leaves $667/mo available for distribution. Annual cash flow reaches $8,004/yr on $119,340 to close, and return on cash invested stands at 26.62% in year one. Equity gained on principal adds $2,323/yr while 5% annual appreciation supports $99,461 over five years. Portfolio math shows five-year ROI at 138.52% and total cumulative return in cash at $165,309. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,819/mo property income against a $1,762/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1977
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20191, Reston, VA area.
| 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 |
Residential
12,674
Single Family
8,616
Multi-Family
4,058
Businesses
628
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Vincent Alexander • Wellborn Management Co., Inc.
Mls Name: Bright MLS
Mls ID: #VAFX2269418
