1427 Northgate Sq #27/12B, Reston, VA, 20190 | $944/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

1427 Northgate Sq #27/12B, Reston, VA, 20190 | $944/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
918 sft

12001 Taliesin Pl APT 13, Reston, VA, 20190

2 Bed
2 Bath
986 sft

1413 Northgate Sq UNIT 13/12B, Reston, VA, 20190

2 Bed
2 Bath
1180 sft

12217 Fairfield House Dr APT 102A, Fairfax, VA, 22033

Rental Income+ 1 more

4 Bed
4 Bath
2046 sft

12039 Elliots Oak Pl, Bristow, VA, 20136

Nearby investment properties with comparable prices

3 Bed
2 Bath
1041 sft

9240 Niki Pl APT 301, Manassas, VA, 20110

2 Bed
2 Bath
1054 sft

14373 Saguaro Pl, Centreville, VA, 20121

1 Bed
1 Bath
742 sft

3830 Lightfoot St UNIT 135, Chantilly, VA, 20151

1 Bed
1 Bath
713 sft

4501 Superior Sq UNIT 4501, Fairfax, VA, 22033

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 Reston at 1427 Northgate Sq #27/12B, Reston, VA, 20190 offers a 10.77% rental yield on a $315,000 purchase with $2,827/mo rent. Total monthly income registers $2,827/mo, and a $1,542/mo payment leaves $944/mo available for distribution. Annual cash flow reaches $11,325/yr on $104,423 to close, and return on cash invested stands at 30.75% in year one. Equity gained on principal adds $2,033/yr while 5% annual appreciation supports $87,029 over five years. Portfolio math shows five-year ROI at 160.72% and total cumulative return in cash at $167,825. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,827/mo property income against a $1,542/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1971

N/A lot

$N/A/sqft

No HOA

More details about the property

Spacious 2nd-floor condo in Northgate Square ready for your updating and personal touches! Bright living and dining room open up to the covered private balcon with views of trees. This unit features a primary bedroom with walk in closets, almost 1000sq feet of living space, and in-unit washer and dryer. EXCELLENT location that's walking distance to Lake Anne and Lake Fairfax parks, minutes to Reston Town Center, metro, Dulles Airport and 267. Schedule a showing today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20190, Reston, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,925 (100%)
Owner Occupied HU	5,243 (40.6%)
Renter Occupied HU	6,438 (49.8%)
Vacant Housing Units	1,244 ( 9.6%)
Median Home Value	$712,052
Average Home Value	$841,593