Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Centreville at 14312 Climbing Rose Way APT 202, Centreville, VA, 20121 generates $2,254/mo in rent, after a $1,708/mo payment. Total monthly income is $2,254/mo. Return on cash invested sits at 17.45% in year one, and rental yield is 7.75% on a $349,000 entry. Equity gained on principal adds $2,252/yr, while 5% annual appreciation builds toward $96,422 over five years. Five-year ROI reaches 90.9% and total cumulative return in cash sums $105,168. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,254/mo property income rather than buyer’s personal income.
Condo
Built in 1993
N/A lot
$N/A/sqft
$405 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-06-28 | Listed for sale | $349,000 |
| 2024-02-09 | Sold | $280,000 |
| 2024-01-22 | Pending sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-30 | $2706.37 | 11.90% | $233,610 | 9.00% |
| 2023-06-30 | $2418.59 | 4.61% | $214,320 | 6.00% |
| 2022-06-30 | $2312.04 | N/A | $202,190 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
