12491 Hayes Ct UNIT 404, Fairfax, VA, 22033 | $514/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

12491 Hayes Ct UNIT 404, Fairfax, VA, 22033 | $514/mo Cash Flow | Ziffy

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1524 sft

14608 Battery Ridge Ln, Centreville, VA, 20120

4 Bed
2 Bath
2032 sft

7808 McLean St, Manassas, VA, 20111

3 Bed
3 Bath
2165 sft

13986 Chelmsford Dr, Gainesville, VA, 20155

3 Bed
4 Bath
1859 sft

9415 Lanae Ln, Manassas Park, VA, 20111

Nearby investment properties with comparable prices

3 Bed
4 Bath
2050 sft

10802 Stone Hill Ln, Manassas, VA, 20109

3 Bed
2 Bath
1179 sft

103 Colfax Dr, Manassas Park, VA, 20111

3 Bed
3 Bath
1494 sft

7440 Brunson Cir, Gainesville, VA, 20155

4 Bed
4 Bath
1944 sft

8733 Deblanc Pl, Manassas, VA, 20110

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 Fairfax at 12491 Hayes Ct UNIT 404, Fairfax, VA, 22033 generates $3,204/mo in rent and, after a $2,203/mo payment, leaves $514/mo in cash flow. Total monthly income is $3,204/mo, and annual cash flow is $6,162/yr on $149,175 invested. Return on cash invested sits at 24.04% in year one, and rental yield is 8.54% on a $449,999 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation builds toward $124,326 over five years. Five-year ROI reaches 124.72% and total cumulative return in cash sums $186,053. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,204/mo property income rather than buyer’s personal income.

Condo

Built in 1996

N/A lot

$N/A/sqft

No HOA

More details about the property

Rarely available Loft condo! Don't miss this stunning 2 level Penthouse with pond view off the balcony! The home is meticulously maintained and features 2 bedroom, 2 full baths, full sized washer and dryer, spacious kitchen. with window and tree views, and large walk in closets for both bedrooms! Other features include 5" plank Brazilian oak wood flooring, stainless steel appliances, cozy gas fireplace, newer carpet, fresh designer paint, a balcony that back to woods/trees with views of the pond. The coveted and spacious loft is open to the main level and has additional custom built storage in the attic! All of the windows have been replaced in the unit! Other updates include newer HVAC system and water heater (2023). Your assigned parking spot is conveniently located right in front of the building. Owners get 1 additional sticker to park in the unnumbered Resident Only spots and 4 visitor passes per unit. Close to Dulles airport, Rte. 28, I66, Fair Oaks mall, Fairfax Corner, lots of shopping, dining, and movie theaters!

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