12001 Market St APT 159, Reston, VA, 20190 | $164/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

12001 Market St APT 159, Reston, VA, 20190 | $164/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1304 sft

4157 Weeping Willow Ct #147A, Chantilly, VA, 20151

3 Bed
4 Bath
1758 sft

6272 Clay Pipe Ct, Centreville, VA, 20121

3 Bed
3 Bath
1816 sft

9229 Jessica Dr, Manassas Park, VA, 20111

4 Bed
4 Bath
1408 sft

9058 Old Hickory Ct, Manassas, VA, 20110

Nearby investment properties with comparable prices

3 Bed
3 Bath
2500 sft

9554 Chancellorsville Ln, Manassas, VA, 20110

2 Bed
2 Bath
1180 sft

12241 Fairfield House Dr APT 303B, Fairfax, VA, 22033

3 Bed
1 Bath
941 sft

163 Scott Dr, Manassas Park, VA, 20111

4 Bed
3 Bath
1152 sft

9056 Coriander Cir, 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 12001 Market St APT 159, Reston, VA, 20190 listed at $449,000 pairs $3,268/mo rent with a $2,198/mo payment to leave $164/mo cash flow. Total monthly income runs $3,268/mo, and annual cash flow reaches $1,964/yr on $148,844 cash to close. Return on cash invested measures 21.23% in year one, and rental yield registers 8.73% at a $449,000 basis. Equity gained on principal adds $2,897/yr, and annual property appreciation at 5% supports $124,050 by year five. Five-year ROI tracks 110.87% and total cumulative return in cash totals $165,016. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,268/mo property income relative to a $2,198/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 2003

N/A lot

$N/A/sqft

$323 monthly HOA

More details about the property

Luxurious Condo 2BR/2FBA at Reston Town Center. Kit. Corian, 42" Cabinets, Ceramic Tile. Washer/Dryer in unit, Secure Building / Conciege Desk, 2 assigned parking/Fitness room/Party room/ Pool. Walk to Metro, Library, Hospital, Bus Serv. Shopping around the corner, close to Dulles Airport. Unit / very neat & clean / ready to move. To show please call Vicky. Thanks for showing. TVL

Neighborhood Data

Neighborhood data shown for ZIP Code: 20190, Reston, VA area.

Housing Distribution

Housing Statistics

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