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% |
Investment property for sale in Centreville at 14469 Cool Oak Ln, Centreville, VA, 20121 offers a 10.97% rental yield on a $296,700 purchase with $2,712/mo rent. Total monthly income registers $2,712/mo, and a $1,452/mo payment leaves $526/mo available for distribution. Annual cash flow reaches $6,310/yr on $98,356 to close, and return on cash invested stands at 26.32% in year one. Equity gained on principal adds $1,915/yr while 5% annual appreciation supports $81,973 over five years. Portfolio math shows five-year ROI at 138.79% and total cumulative return in cash at $136,508. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,712/mo property income against a $1,452/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1972
N/A lot
$N/A/sqft
$366 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-07-01 | Listing removed | $299,000 |
| 2025-06-11 | Listed for sale | $299,000 |
| 2011-09-27 | Listing removed | $109,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $2935.29 | 11.90% | $253,370 | 9.00% |
| 2023-10-21 | $2623.20 | 0.66% | $232,450 | 2.00% |
| 2022-10-21 | $2605.92 | N/A | $227,890 | 7.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
