Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Bristow at 12311 Jarrow Ln, Bristow, VA, 20136 generates $3,460/mo in rent and, after a $2,663/mo payment, leaves $92/mo in cash flow. Total monthly income is $3,460/mo, and annual cash flow is $1,106/yr on $178,976 invested. Return on cash invested sits at 20.68% in year one, and rental yield is 7.63% on a $544,000 entry. Equity gained on principal adds $3,510/yr, while 5% annual appreciation builds toward $150,297 over five years. Five-year ROI reaches 106.95% and total cumulative return in cash sums $191,410. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,460/mo property income rather than buyer’s personal income.
Townhouse
Built in 2002
1,642 sqft lot
$N/A/sqft
$86 monthly HOA
Neighborhood data shown for ZIP Code: 20136, Bristow, VA area.
| 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 |
Residential
9,412
Single Family
9,412
Multi-Family
0
Businesses
268
Date | Event | Price |
|---|---|---|
| 2025-08-10 | Listing removed | $547,000 |
| 2025-08-02 | Price change | $547,000 |
| 2025-07-17 | Listed for sale | $550,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-19 | $4706.40 | 6.37% | $480,000 | 7.89% |
| 2024-10-19 | $4424.52 | 4.66% | $444,900 | 9.50% |
| 2023-10-19 | $4227.56 | -2.02% | $406,300 | 6.67% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
