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 12664 Crabtree Falls Dr, Bristow, VA, 20136 generates $4,328/mo in rent, after a $5,751/mo payment. Total monthly income is $4,328/mo. Return on cash invested sits at 11.87% in year one, and rental yield is 4.42% on a $1,175,000 entry. Equity gained on principal adds $7,582/yr, while 5% annual appreciation builds toward $324,631 over five years. Five-year ROI reaches 59.37% and total cumulative return in cash sums $226,018. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,328/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
0.38 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kelly Hayes • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAPW2103194
