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 12000 Market St APT 176, Reston, VA, 20190 listed at $535,000 pairs $3,433/mo rent with a $2,619/mo payment to leave $234/mo cash flow. Total monthly income runs $3,433/mo, and annual cash flow reaches $2,813/yr on $176,015 cash to close. Return on cash invested measures 21.66% in year one, and rental yield registers 7.7% at a $535,000 basis. Equity gained on principal adds $3,452/yr, and annual property appreciation at 5% supports $147,811 by year five. Five-year ROI tracks 111.92% and total cumulative return in cash totals $196,996. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,433/mo property income relative to a $2,619/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20190, Reston, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,925 (100%) |
| Owner Occupied HU | 5,243 (40.6%) |
| Renter Occupied HU | 6,438 (49.8%) |
| Vacant Housing Units | 1,244 ( 9.6%) |
| Median Home Value | $712,052 |
| Average Home Value | $841,593 |
Residential
11,703
Single Family
3,360
Multi-Family
8,343
Businesses
1,022
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: Paul Thistle • Take 2 Real Estate LLC
Mls Name: Bright MLS
Mls ID: #VAFX2268872
