120-7 Washington St NE UNIT 7, Leesburg, VA, 20176 | $418/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

120-7 Washington St NE UNIT 7, Leesburg, VA, 20176 | $418/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
720 sft

125 Driveway CLUBHOUSE B, Leesburg, VA, 20175

3 Bed
2 Bath
1712 sft

24660 Woolly Mammoth Ter UNIT 305, Aldie, VA, 20105

4 Bed
5 Bath
2495 sft

100 Fox Run Ter, Middleburg, VA, 20117

2 Bed
1 Bath
936 sft

125 Driveway CLUBHOUSE H, Leesburg, VA, 20175

Nearby investment properties with comparable prices

Investment Property+ 1 more

2 Bed
1 Bath
898 sft

120-8 Washington St NE UNIT 12, Leesburg, VA, 20176

1 Bed
1 Bath
761 sft

125 Driveway CLUBHOUSE H, Leesburg, VA, 20175

1 Bed
1 Bath
720 sft

125 Driveway CLUBHOUSE B, Leesburg, VA, 20175

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 120-7 Washington St NE UNIT 7, Leesburg, VA, 20176 earns $418/mo cash flow from $1,583/mo rent with a $954/mo payment. Total monthly income totals $1,583/mo, and annual cash flow totals $5,013/yr on $64,643 capital. ROI tracks 27.66% on current figures, and rental yield reads 9.74% at a $195,000 purchase. Equity gained on principal adds $1,258/yr, and 5% annual appreciation supports $53,875 over five years. Five-year ROI reaches 144.16% and total cumulative return in cash sums $93,190. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,583/mo property income instead of your personal income.

Condo

Built in 1971

N/A lot

$N/A/sqft

No HOA

More details about the property

Downtown Leesburg 2 Bedroom Condo. Priced to sell, leaving room for your own updates. New paint & carpet will make this unit shine! Sold strictly "as is". Cavalier Arms condos rarely come on the market and this is a great location! Walking distance to shopping and the historic Leesburg district. Association fees include gas (heating and cooking), water, trash and sewer. Unit comes with extra storage and shared building washer and dryer is on the lower level. Use parking spot 4-7 in front of the building entrance.

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