12048 Elliots Oak PlBristowVA20136
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Bristow at 12048 Elliots Oak Pl, Bristow, VA, 20136 earns $250/mo cash flow from $3,538/mo rent with a $2,692/mo payment. Total monthly income totals $3,538/mo, and annual cash flow totals $3,002/yr on $180,950 capital. ROI tracks 21.72% on current figures, and rental yield reads 7.72% at a $549,999 purchase. Equity gained on principal adds $3,549/yr, and 5% annual appreciation supports $151,955 over five years. Five-year ROI reaches 112.26% and total cumulative return in cash sums $203,133. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,538/mo property income instead of your personal income.
Townhouse
Built in 2000
2,478 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20136, Bristow, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,342 (100%) |
| Owner Occupied HU | 8,489 (90.9%) |
| Renter Occupied HU | 814 ( 8.7%) |
| Vacant Housing Units | 39 ( 0.4%) |
| Median Home Value | $633,632 |
| Average Home Value | $649,993 |
Housing Distribution
Address Breakdown
Residential
9,412
Single Family
9,412
Multi-Family
0
Businesses
268
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices