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 Leesburg at 131 Goldsworth Ter SW, Leesburg, VA, 20175 offers $4,151/mo rent that, after a $2,932/mo payment, leaves $570/mo cash flow. Total monthly income is $4,151/mo, and annual cash flow is $6,841/yr on $197,071 cash. Return on cash invested measures 23.53% in year one, and rental yield stands at 8.32% at a $599,000 entry. Equity gained on principal adds $3,865/yr while 5% annual appreciation compounds into $165,493 by year five. Five-year ROI records 121.97% and total cumulative return in cash reaches $240,370. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,151/mo property income versus a $2,932/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 1998
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20175, Leesburg, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,951 (100%) |
| Owner Occupied HU | 9,959 (76.9%) |
| Renter Occupied HU | 2,651 (20.5%) |
| Vacant Housing Units | 341 ( 2.6%) |
| Median Home Value | $800,435 |
| Average Home Value | $881,511 |
Residential
12,456
Single Family
10,505
Multi-Family
1,951
Businesses
982
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: Becky Hanrahan • Coldwell Banker Realty
Mls Name: Bright MLS
Mls ID: #VALO2109138
