123 Hickory Cir SW, Vienna, VA, 22180 | 5.19% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

123 Hickory Cir SW, Vienna, VA, 22180 | 5.19% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
4294 sft

13123 Willow Edge Ct, Clifton, VA, 20124

5 Bed
5 Bath
3798 sft

12419 Alexander Cornell Dr, Fairfax, VA, 22033

4 Bed
4 Bath
4270 sft

6408 Jumet Ct, Fairfax Station, VA, 22039

4 Bed
3 Bath
2400 sft

3852 University Dr, Fairfax, VA, 22030

Nearby investment properties with comparable prices

Currently Rented+ 1 more

5 Bed
4 Bath
6152 sft

4791 Wintergreen Ct, Woodbridge, VA, 22192

5 Bed
5 Bath
5884 sft

14300 Dowden Downs Dr, Haymarket, VA, 20169

6 Bed
5 Bath
4773 sft

4769 Sun Orchard Dr, Chantilly, VA, 20151

5 Bed
5 Bath
4680 sft

4754 Sun Orchard Dr, Chantilly, VA, 20151

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 Vienna at 123 Hickory Cir SW, Vienna, VA, 22180 offers $6,481/mo rent that, after a $7,337/mo payment. Total monthly income is $6,481/mo. Return on cash invested measures 14.24% in year one, and rental yield stands at 5.19% at a $1,499,000 entry. Equity gained on principal adds $9,673/yr while 5% annual appreciation compounds into $414,146 by year five. Five-year ROI records 72.08% and total cumulative return in cash reaches $350,085. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,481/mo property income versus a $7,337/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2018

0.25 Acres lot

$N/A/sqft

No HOA

More details about the property

Modern farmhouse with huge backyard and the most convenient location in the Town of Vienna! 6 bedrooms, 4 bathrooms, and 3,379 square feet of beautifully-maintained living space on a .25 acre private lot. This 3-level home boasts elegant hardwood flooring enhanced by thoughtful updates throughout. An open concept floor plan fills the combination family/dining room with abundant natural light. Chefs gourmet kitchen features GE Monogram stainless steel appliances, quartz countertops, under cabinet lighting, oversized center island with plenty of seating, and easy access to deck. Main level also boasts a bedroom, full bathroom, beverage center, and mudroom that leads to the backyard and garage. Multiple closets feature Elfa systems with built-in drawers and shelving for optimal storage. Upper-level owners suite is bright and spacious, with a custom walk-in closet and ensuite bathroom featuring a standalone tub, tiled shower with glass door, and quartz double vanity. Three additional bedrooms, full bathroom, and laundry room complete the upper level. Fully-carpeted lower level showcases a recreation room with recessed lighting, bedroom, and full bathroom. Outside, relax on the large Trex composite deck overlooking the leveled, fenced-in backyard, ideal for barbecues or enjoying fresh air. This corner lot is on a quiet cul-de-sac that backs to trees, great for privacy when entertaining. A short walk to the best Vienna has to offer: shops, restaurants, Whole Foods, W&OD Trail, Town Green and Community Center, public transit, and easy access to major roads. Nearby Vienna, Thoreau, Madison pyramid.