13734 Denham Way, Bristow, VA, 20136 | $632/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

13734 Denham Way, Bristow, VA, 20136 | $632/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2088 sft

6628 Belfrys Ct W, Bealeton, VA, 22712

6 Bed
3 Bath
3376 sft

7195 Sunrise Ct, Warrenton, VA, 20187

3 Bed
3 Bath
1752 sft

10009 Routts Hill Rd, Warrenton, VA, 20186

3 Bed
4 Bath
1886 sft

33 Pepper Tree Ct, Warrenton, VA, 20186

Nearby investment properties with comparable prices

Investment Property+ 1 more

5 Bed
3 Bath
3888 sft

11700 Rogues Rd, Midland, VA, 22728

3 Bed
3 Bath
2106 sft

7502 Amberview Ln, Warrenton, VA, 20186

3 Bed
2 Bath
1500 sft

305 Jackson St, Warrenton, VA, 20186

5 Bed
3 Bath
2088 sft

6628 Belfrys Ct W, Bealeton, VA, 22712

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

Explore more listings using simple english

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

More details about the property

Professional Photos Coming Soon! -- This charming Colonial one-car garage townhouse in the desirable Kingsbrooke community offers a perfect blend of comfort and convenience. With approx. 1800+ sq. ft. of thoughtfully designed space, this home features two spacious bedrooms and three full bathrooms, ensuring ample room for relaxation and privacy. The inviting combination kitchen and dining area is perfect for family meals, while the dining area off of the living room is great for entertaining. Enjoy modern living with brand new appliances, including stainless steel dishwasher and stove, also featured are a built-in microwave and newer stainless steel refrigerator. The lower level has a brand new washer/dryer, making daily tasks a breeze. The walkout finished lower level features a bonus room which can be used as a third bedroom, office, or recreation room, the room has a sliding door to the patio and rear yard, providing additional space for storage or recreation. Step outside to discover community amenities, including a refreshing outdoor pool, playgrounds, and beautifully maintained common grounds. RECENT UPDATES INCLUDE: refreshed kitchen with white cabinetry, most kitchen appliances are brand new (stove, & dishwasher & range hood), brand new washer & dryer, some new light fixtures and ceiling fans, the entire interior was just professionally painted in a pleasing neutral color, brand new carpet & pad on all floors & stairs. Close to shopping and commuter routes. Come experience the comfort and community spirit that this lovely home has to offer!

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