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 Centreville at 13363 Connor Dr APT I, Centreville, VA, 20120 generates $2,850/mo in rent and, after a $1,982/mo payment, leaves $429/mo in cash flow. Total monthly income is $2,850/mo, and annual cash flow is $5,151/yr on $134,258 invested. Return on cash invested sits at 23.75% in year one, and rental yield is 8.44% on a $405,000 entry. Equity gained on principal adds $2,613/yr, while 5% annual appreciation builds toward $111,894 over five years. Five-year ROI reaches 123.16% and total cumulative return in cash sums $165,350. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,850/mo property income rather than buyer’s personal income.
Condo
Built in 2002
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20120, Centreville, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,816 (100%) |
| Owner Occupied HU | 10,858 (73.3%) |
| Renter Occupied HU | 3,411 (23.0%) |
| Vacant Housing Units | 547 ( 3.7%) |
| Median Home Value | $685,827 |
| Average Home Value | $739,472 |
Residential
14,817
Single Family
12,995
Multi-Family
1,822
Businesses
410
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: Tuyet Bui • Pearson Smith Realty, LLC
Mls Name: Bright MLS
Mls ID: #VAFX2280438
