12276 Fort Buffalo Cir #501FairfaxVA22033
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
Rental property for sale in Fairfax at 12276 Fort Buffalo Cir #501, Fairfax, VA, 22033 generates $2,237/mo in rent and, after a $1,708/mo payment, leaves $151/mo in cash flow. Total monthly income is $2,237/mo, and annual cash flow is $1,811/yr on $115,694 invested. Return on cash invested sits at 21.47% in year one, and rental yield is 7.69% on a $349,000 entry. Equity gained on principal adds $2,252/yr, while 5% annual appreciation builds toward $96,422 over five years. Five-year ROI reaches 110.94% and total cumulative return in cash sums $128,352. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,237/mo property income rather than buyer’s personal income.
Condo
Built in 1986
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22033, Fairfax, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,967 (100%) |
| Owner Occupied HU | 10,139 (59.8%) |
| Renter Occupied HU | 5,945 (35.0%) |
| Vacant Housing Units | 883 ( 5.2%) |
| Median Home Value | $706,258 |
| Average Home Value | $786,292 |
Housing Distribution
Address Breakdown
Residential
16,396
Single Family
10,741
Multi-Family
5,655
Businesses
849
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices