14262 Woven Willow Ln #57A, Centreville, VA, 20121 | $385/mo Cash Flow

For Sale

Listed for sale 3 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
945 sft

7753 New Providence Dr APT 79, Falls Church, VA, 22042

3 Bed
2 Bath
988 sft

9535 Lomond Dr, Manassas, VA, 20109

3 Bed
2 Bath
1222 sft

11721 Karbon Hill Ct APT T2, Reston, VA, 20191

3 Bed
3 Bath
1188 sft

9278 Taney Rd, Manassas, VA, 20110

Nearby investment properties with comparable prices

2 Bed
1 Bath
891 sft

12000 Market St APT 445, Reston, VA, 20190

3 Bed
4 Bath
1670 sft

3454 Vale Ct, Woodbridge, VA, 22192

1 Bed
1 Bath
634 sft

1001 N Randolph St APT 1020, Arlington, VA, 22201

3 Bed
3 Bath
2128 sft

5927 Bayshire Rd, Springfield, VA, 22152

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 Centreville at 14262 Woven Willow Ln #57A, Centreville, VA, 20121 listed at $499,888 pairs $3,374/mo rent with a $2,447/mo payment to leave $385/mo cash flow. Total monthly income runs $3,374/mo, and annual cash flow reaches $4,625/yr on $165,713 cash to close. Return on cash invested measures 22.7% in year one, and rental yield registers 8.1% at a $499,888 basis. Equity gained on principal adds $3,226/yr, and annual property appreciation at 5% supports $138,110 by year five. Five-year ROI tracks 117.54% and total cumulative return in cash totals $194,781. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,374/mo property income relative to a $2,447/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 2011

N/A lot

$N/A/sqft

No HOA