13844 Beaujolais Ct, Chantilly, VA, 20151 | $633/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
994 sft

1401 S Barton St UNIT 221, Arlington, VA, 22204

2 Bed
2 Bath
1268 sft

9211 Azure Ct APT 202, Manassas, VA, 20110

2 Bed
2 Bath
1136 sft

9013 Sandalwood Dr #B, Manassas, VA, 20110

2 Bed
2 Bath
1091 sft

8083 Lacy Dr APT 104, Manassas, VA, 20109

Nearby investment properties with comparable prices

2 Bed
2 Bath
1081 sft

7401 Westlake Ter APT 1408, Bethesda, MD, 20817

2 Bed
2 Bath
1038 sft

14313 Climbing Rose Way APT 105, Centreville, VA, 20121

1 Bed
1 Bath
881 sft

307 Yoakum Pkwy APT 1801, Alexandria, VA, 22304

2 Bed
1 Bath
986 sft

205 Yoakum Pkwy UNIT 1218, Alexandria, VA, 22304

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 Chantilly at 13844 Beaujolais Ct, Chantilly, VA, 20151 generates $3,018/mo in rent and, after a $1,953/mo payment, leaves $633/mo in cash flow. Total monthly income is $3,018/mo, and annual cash flow is $7,593/yr on $132,269 invested. Return on cash invested sits at 25.65% in year one, and rental yield is 9.08% on a $399,000 entry. Equity gained on principal adds $2,575/yr, while 5% annual appreciation builds toward $110,236 over five years. Five-year ROI reaches 133.35% and total cumulative return in cash sums $176,378. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,018/mo property income rather than buyer’s personal income.

Townhouse

Built in 1977

650 sqft lot

$N/A/sqft

No HOA

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