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% |
Investment property for sale in Chantilly at 13546 Tabscott Dr, Chantilly, VA, 20151 listed at $550,000 pairs $3,833/mo rent with a $2,692/mo payment to leave $545/mo cash flow. Total monthly income runs $3,833/mo, and annual cash flow reaches $6,542/yr on $180,950 cash to close. Return on cash invested measures 23.68% in year one, and rental yield registers 8.36% at a $550,000 basis. Equity gained on principal adds $3,549/yr, and annual property appreciation at 5% supports $151,955 by year five. Five-year ROI tracks 122.74% and total cumulative return in cash totals $222,106. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,833/mo property income relative to a $2,692/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1974
9,551 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20151, Chantilly, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,454 (100%) |
| Owner Occupied HU | 6,360 (75.2%) |
| Renter Occupied HU | 1,820 (21.5%) |
| Vacant Housing Units | 274 ( 3.2%) |
| Median Home Value | $749,874 |
| Average Home Value | $773,537 |
Residential
8,095
Single Family
6,936
Multi-Family
1,159
Businesses
2,145
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: Gregory Frank • Berkshire Hathaway HomeServices PenFed Realty
Mls Name: Bright MLS
Mls ID: #VAFX2254676
