12170 Emory Falls Ct, Bristow, VA, 20136 | $296/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

12170 Emory Falls Ct, Bristow, VA, 20136 | $296/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
5013 sft

6400 Bob White Dr, Warrenton, VA, 20187

6 Bed
5 Bath
5429 sft

9228 Falling Water Dr, Bristow, VA, 20136

5 Bed
5 Bath
4760 sft

7192 Heron Pl, Warrenton, VA, 20187

5 Bed
5 Bath
4692 sft

7267 Ridgedale Dr, Warrenton, VA, 20186

Nearby investment properties with comparable prices

5 Bed
4 Bath
4149 sft

1005 Copeland Hill Dr, Stafford, VA, 22556

5 Bed
5 Bath
4692 sft

7267 Ridgedale Dr, Warrenton, VA, 20186

4 Bed
3 Bath
3062 sft

4600 Anns Ln, Bealeton, VA, 22712

4 Bed
3 Bath
2664 sft

10095 Fox Hound Dr, Nokesville, VA, 20181

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

Rental property for sale in Bristow at 12170 Emory Falls Ct, Bristow, VA, 20136 generates $5,527/mo in rent and, after a $4,283/mo payment, leaves $296/mo in cash flow. Total monthly income is $5,527/mo, and annual cash flow is $3,553/yr on $287,875 invested. Return on cash invested sits at 21.29% in year one, and rental yield is 7.58% on a $875,000 entry. Equity gained on principal adds $5,646/yr, while 5% annual appreciation builds toward $241,746 over five years. Five-year ROI reaches 109.97% and total cumulative return in cash sums $316,571. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,527/mo property income rather than buyer’s personal income.

Single Family

Built in 2005

0.37 Acres lot

$N/A/sqft

No HOA

More details about the property

Beautiful 6 bedroom home on a cul-de-sac lot in the amenity rich Victory Lakes Community! As you enter the 2 story foyer, the living room is to your left and office on the right. The foyer also has hardwood floors that lead you to the powder room and kitchen area. The kitchen has tile floors, granite countertops, stainless steel appliances, spacious pantry, and custom backsplash. From here, you have access to the dining room and family room. The family room has a gas fireplace and plenty of natural light. Upstairs has 4 bedrooms and 2 full bathrooms. The primary bedroom has 2 walk-in closets, views of the rear yard, and a separate seating area. The primary bathroom has tiled flooring, 2 vanities, shower, and separate soaking tub. The 3 other bedrooms are very spacious and share the hall bath which has a double vanity. The fully finished basement is a must see! You have 2 additional bedrooms, full bath, den, walk-out exit to the fenced rear yard, and kitchenette/bar area! The rec-room is very spacious as well with plenty of room to entertain. The lot size if over 1/3 of an acre with great privacy! Roof is newer (2017). This one will not last long!

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