13734 Denham WayBristowVA20136
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Bristow at 13734 Denham Way, Bristow, VA, 20136 generates $3,322/mo in rent and, after a $2,203/mo payment, leaves $632/mo in cash flow. Total monthly income is $3,322/mo, and annual cash flow is $7,578/yr on $149,175 invested. Return on cash invested sits at 24.99% in year one, and rental yield is 8.86% on a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 129.81% and total cumulative return in cash sums $193,650. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,322/mo property income rather than buyer’s personal income.
Townhouse
Built in 2001
1,359 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20136, Bristow, VA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
9,412
Single Family
9,412
Multi-Family
0
Businesses
268
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices