12100 Brevard Park CtBristowVA20136
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 12100 Brevard Park Ct, Bristow, VA, 20136 listed at $584,800 pairs $3,589/mo rent with a $2,862/mo payment to leave $93/mo cash flow. Total monthly income runs $3,589/mo, and annual cash flow reaches $1,122/yr on $192,399 cash to close. Return on cash invested measures 20.64% in year one, and rental yield registers 7.36% at a $584,800 basis. Equity gained on principal adds $3,774/yr, and annual property appreciation at 5% supports $161,569 by year five. Five-year ROI tracks 106.47% and total cumulative return in cash totals $204,856. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,589/mo property income relative to a $2,862/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2004
2,796 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