14313 Climbing Rose Way APT 105, Centreville, VA, 20121 | $779/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

14313 Climbing Rose Way APT 105, Centreville, VA, 20121 | $779/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1412 sft

7974 Community Dr, Manassas, VA, 20109

3 Bed
3 Bath
1298 sft

10179 Irongate Way, Manassas, VA, 20109

3 Bed
2 Bath
1768 sft

LOT 4 Gray Meadow Ct, Warrenton, VA, 20187

3 Bed
2 Bath
1768 sft

LOT 2 Gray Meadow Ct, Warrenton, VA, 20187

Nearby investment properties with comparable prices

2 Bed
3 Bath
1004 sft

8068 Stonewall Brigade Ct APT 204, Manassas, VA, 20109

3 Bed
2 Bath
1496 sft

9918 Grapewood Ct, Manassas, VA, 20110

2 Bed
3 Bath
1200 sft

10933 Postern Ct, Manassas, VA, 20109

2 Bed
2 Bath
968 sft

14807 Rydell Rd APT 203, Centreville, VA, 20121

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 14313 Climbing Rose Way APT 105, Centreville, VA, 20121 uses $112,544 cash to close to unlock $9,351/yr annual cash flow and $779/mo monthly cash flow. Total monthly income runs $2,809/mo, and a $1,662/mo payment keeps the spread at $779/mo. Purchase price stands at $339,500, and rental yield measures 9.93% with $2,809/mo rent. Return on cash invested shows 28.22% in year one, and 5% annual appreciation builds toward $93,798 over five years. Five-year ROI reaches 147.14% and total cumulative return in cash records $165,593. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,809/mo property income covering a $1,662/mo payment rather than investor’s personal income.

Condo

Built in 1991

N/A lot

$N/A/sqft

No HOA

More details about the property

Wonderful condo in the Sanderling backing to a private, scenic area. Features 2 spacious bedrooms each with its own bath, open living and dining with cozy fireplace, and a breakfast bar kitchen. Freshly painted with new flooring, plus a private patio and balcony for outdoor enjoyment. Community amenities include pool, hot tub, fitness center, and lake with walking trails. Prime commuter locationwalk to shops and restaurants, with easy access to Routes 28, 29, and I-66. Includes two parking spaces, one assigned. Move-in ready!