13776 Flowing Brook Ct #31-A, Chantilly, VA, 20151 | $1,060/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

13776 Flowing Brook Ct #31-A, Chantilly, VA, 20151 | $1,060/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1619 sft

14901 Deco Cir LOT 97, Chantilly, VA, 20151

3 Bed
3 Bath
2479 sft

4823 Bauhaus Sq LOT 110, Chantilly, VA, 20151

4 Bed
5 Bath
2712 sft

14580 Lakestone Dr, Chantilly, VA, 20151

3 Bed
3 Bath
2479 sft

4850 Bauhaus Sq LOT 142, Chantilly, VA, 20151

Nearby investment properties with comparable prices

3 Bed
1 Bath
1092 sft

14801 Carlbern Dr, Centreville, VA, 20120

3 Bed
3 Bath
1692 sft

14413 Glencrest Cir #111, Centreville, VA, 20120

3 Bed
3 Bath
2040 sft

11279 Kessler Pl, Manassas, VA, 20109

3 Bed
3 Bath
1692 sft

5105 Wyndham Rose Cv #115, Centreville, VA, 20120

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

Investment property for sale in Chantilly at 13776 Flowing Brook Ct #31-A, Chantilly, VA, 20151 listed at $475,000 pairs $3,900/mo rent with a $2,325/mo payment to leave $1,060/mo cash flow. Total monthly income runs $3,900/mo, and annual cash flow reaches $12,725/yr on $157,463 cash to close. Return on cash invested measures 27.99% in year one, and rental yield registers 9.85% at a $475,000 basis. Equity gained on principal adds $3,065/yr, and annual property appreciation at 5% supports $131,234 by year five. Five-year ROI tracks 145.91% and total cumulative return in cash totals $229,747. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,900/mo property income relative to a $2,325/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1981

N/A lot

$N/A/sqft

No HOA

More details about the property

Step inside this beautifully maintained home where comfort and warmth welcome you from the moment you enter. Sunlight fills the open living and dining areas, creating a cheerful space to relax, gather, and make memories. The kitchen offers plenty of counter and cabinet space, ready for your favorite meals or morning coffee. Each bedroom provides a peaceful retreat, while the private patio invites you to unwind outdoors. Nestled in a well-kept community close to shopping, dining, and major routes, this home offers both tranquility and convenience. A wonderful place to call home in the heart of Chantilly.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20151, Chantilly, VA area.

Housing Distribution

Housing Statistics

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