14439 Golden Oak Rd, Centreville, VA, 20121 | $996/mo Cash Flow | Ziffy

INVESTMENT ANALYSIS

Investment Verdict

Strong Cash Flow

The yield at 14439 Golden Oak Rd, Centreville, VA, 20121 in Centreville speaks for itself: 10.62% gross on a $329,000 price, generating $2,912/mo in rent and $946/mo in net income after the $1,560/mo debt service. DSCR 1.87, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $11,348 stacks alongside $90,897 in projected five-year appreciation and $2,758/yr in principal reduction. Projected total cumulative return: $179,094.

	This Property	National Avg
Gross Rental Yield	10.6%	6.2%
Monthly Cash Flow	$946	$180

National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.

DSCR Rental Loan Qualification

1.52× DSCR

✓ Comfortably qualifies

Qualifies using the property's rental income, not your personal income.

✓No W-2, pay stubs, or tax returns needed
✓Rental income qualifies you
✓Built for real estate investors

Monthly Rental Income	$2,912
Total Monthly Debt Service	$1,916
DSCR Ratio	1.52x

Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →

Get Pre-Approved

Estimates assume 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.

Multi Family

Built in 1972

10,004 sqft lot

$N/A/sqft

No HOA

Loan officer

Loan officer

Loan officer

Powered by

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2825 Chablis Cir

Recently listed

2 Bed
1 Bath
812 sft

2825 Chablis Cir, Woodbridge, VA, 22192

3101 N Hampton Dr APT 709

Recently listed

1 Bed
1 Bath
716 sft

3101 N Hampton Dr APT 709, Alexandria, VA, 22302

3101 Hampton Dr #608

Recently listed

1 Bed
1 Bath
715 sft

3101 Hampton Dr #608, Alexandria, VA, 22302

9489 Fairfax Blvd APT 202

Recently listed

2 Bed
1 Bath
914 sft

9489 Fairfax Blvd APT 202, Fairfax, VA, 22031

Nearby investment properties with comparable prices

11641 Stoneview Sq APT 12C

Listed 4 days ago

Gross Rent Yield

3 Bed
2 Bath
1100 sft

11641 Stoneview Sq APT 12C, Reston, VA, 20191

7640 Provincial Dr APT 112

Recently listed

1 Bed
1 Bath
789 sft

7640 Provincial Dr APT 112, Mc Lean, VA, 22102

5565 Seminary Rd APT 314

Recently listed

1 Bed
1 Bath
644 sft

5565 Seminary Rd APT 314, Falls Church, VA, 22041

4600 Duke St APT 528

Investment Property+ 1 more

Gross Rent Yield

2 Bed
1 Bath
1090 sft

4600 Duke St APT 528, Alexandria, VA, 22304

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

Ziffy

Explore more listings using simple english

Nearby investment properties with comparable rents

2825 Chablis Cir

Recently listed

2 Bed
1 Bath
812 sft

2825 Chablis Cir, Woodbridge, VA, 22192

3101 N Hampton Dr APT 709

Recently listed

1 Bed
1 Bath
716 sft

3101 N Hampton Dr APT 709, Alexandria, VA, 22302

3101 Hampton Dr #608

Recently listed

1 Bed
1 Bath
715 sft

3101 Hampton Dr #608, Alexandria, VA, 22302

9489 Fairfax Blvd APT 202

Recently listed

2 Bed
1 Bath
914 sft

9489 Fairfax Blvd APT 202, Fairfax, VA, 22031

Nearby investment properties with comparable prices

11641 Stoneview Sq APT 12C

Listed 4 days ago

Gross Rent Yield

3 Bed
2 Bath
1100 sft

11641 Stoneview Sq APT 12C, Reston, VA, 20191

7640 Provincial Dr APT 112

Recently listed

1 Bed
1 Bath
789 sft

7640 Provincial Dr APT 112, Mc Lean, VA, 22102

5565 Seminary Rd APT 314

Recently listed

1 Bed
1 Bath
644 sft

5565 Seminary Rd APT 314, Falls Church, VA, 22041

4600 Duke St APT 528

Investment Property+ 1 more

Gross Rent Yield

2 Bed
1 Bath
1090 sft

4600 Duke St APT 528, Alexandria, VA, 22304

Loan officer

Loan officer

Loan officer

Powered by

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Listed by: N/A • N/A

Mls Name: Bright MLS

Mls Provider: Mls

Mls ID: #VAFX2339256

Virginia•Centreville•14439 Golden Oak Rd