12001 Market St APT 311, Reston, VA, 20190 | $105/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 311, Reston, VA, 20190 | $105/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1004 sft

2329 Freetown Ct UNIT 22C, Reston, VA, 20191

Investment Property+ 1 more

3 Bed
2 Bath
1299 sft

9613 King George Dr, Manassas, VA, 20109

3 Bed
1 Bath
1004 sft

2321 Freetown Ct UNIT 24/11C, Reston, VA, 20191

3 Bed
2 Bath
1152 sft

8603 Newton Pl, Manassas, VA, 20111

Nearby investment properties with comparable prices

3 Bed
2 Bath
1170 sft

9832 Buckner Rd, Manassas, VA, 20110

2 Bed
2 Bath
1299 sft

8820 Tanglewood Ln #109, Manassas, VA, 20110

2 Bed
2 Bath
1040 sft

5605 Willoughby Newton Dr UNIT 14, Centreville, VA, 20120

2 Bed
2 Bath
1299 sft

9911 Sugarwood Ln, 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 311, Reston, VA, 20190 listed at $345,600 pairs $2,587/mo rent with a $1,692/mo payment to leave $105/mo cash flow. Total monthly income runs $2,587/mo, and annual cash flow reaches $1,262/yr on $114,566 cash to close. Return on cash invested measures 21.01% in year one, and rental yield registers 8.98% at a $345,600 basis. Equity gained on principal adds $2,230/yr, and annual property appreciation at 5% supports $95,483 by year five. Five-year ROI tracks 110.08% and total cumulative return in cash totals $126,120. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,587/mo property income relative to a $1,692/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

General/Agent:BEAUTIFUL STERLING' MODEL IN DESIRABLE MARKET ST @ TOWN CENTER * TOP-OF-LINE APPLS W/ SS FRIDGE, GAS COOKING, CORIAN CNTRTOPS, 42" MAPLE CABS, TILE FLOOR * IN-TOWN LIVING W/ POOL, FITNESS CNTR, PARTY RM, BUSINESS CNTR * STROLL TO TOWN CENTER FOR DINING, ENTERTAINING, SHOPPING, AND MORE * 1 GARAGE SPACES CONVEY *

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