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% |
Rental property for sale in Reston at 12001 Market St APT 412, Reston, VA, 20190 generates $3,959/mo in rent and, after a $2,883/mo payment, leaves $438/mo in cash flow. Total monthly income is $3,959/mo, and annual cash flow is $5,255/yr on $193,781 invested. Return on cash invested sits at 22.77% in year one, and rental yield is 8.07% on a $589,000 entry. Equity gained on principal adds $3,801/yr, while 5% annual appreciation builds toward $162,730 over five years. Five-year ROI reaches 117.88% and total cumulative return in cash sums $228,422. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,959/mo property income rather than buyer’s personal income.
Condo
Built in 2003
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: Mark Ruckstuhl • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAFX2263122
