14100 Autumn Cir, Centreville, VA, 20121 | $136/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1020 sft

6080 Deer Hill Ct, Centreville, VA, 20121

2 Bed
2 Bath
834 sft

42539 Mayflower Ter UNIT 204, Brambleton, VA, 20148

2 Bed
1 Bath
950 sft

2845 Windsor Dr APT 302, Falls Church, VA, 22042

3 Bed
2 Bath
1360 sft

2115 Monaghan Dr, Herndon, VA, 20170

Nearby investment properties with comparable prices

1 Bed
2 Bath
899 sft

8183 Carnegie Hall Ct APT 209, Vienna, VA, 22180

2 Bed
2 Bath
1040 sft

11402P Gate Hill Pl #63, Reston, VA, 20194

3 Bed
3 Bath
1526 sft

12149 Salemtown Dr, Woodbridge, VA, 22192

4 Bed
2 Bath
896 sft

15301 Seneca Rd, Germantown, MD, 20874

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 Centreville at 14100 Autumn Cir, Centreville, VA, 20121 generates $3,184/mo in rent and, after a $2,496/mo payment, leaves $136/mo in cash flow. Total monthly income is $3,184/mo, and annual cash flow is $1,627/yr on $167,757 invested. Return on cash invested sits at 21.03% in year one, and rental yield is 7.49% on a $509,900 entry. Equity gained on principal adds $3,290/yr, while 5% annual appreciation builds toward $140,876 over five years. Five-year ROI reaches 108.55% and total cumulative return in cash sums $182,096. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,184/mo property income rather than buyer’s personal income.

Townhouse

Built in 1996

2,117 sqft lot

$N/A/sqft

No HOA