14472 Rustling Leaves Ln UNIT 26B, Centreville, VA, 20121 | $644/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
669 sft

2765 Centerboro Dr APT 362, Vienna, VA, 22181

1 Bed
1 Bath
669 sft

9486 Virginia Center Blvd UNIT 316, Vienna, VA, 22181

1 Bed
1 Bath
698 sft

9487 Fairfax Blvd APT 203, Fairfax, VA, 22031

2 Bed
2 Bath
967 sft

3371 Yost Ln #C-202, Dumfries, VA, 22026

Nearby investment properties with comparable prices

2 Bed
2 Bath
1100 sft

14162 Cuddy Loop APT 102, Woodbridge, VA, 22193

1 Bed
1 Bath
647 sft

3307 Wyndham Cir APT 4163, Alexandria, VA, 22302

- Bed
- Bath
- sft

5766M Rexford Ct, Springfield, VA, 22152

2 Bed
2 Bath
857 sft

12240 Stevenson Ct #12240, Woodbridge, VA, 22192

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

Rental property for sale in Centreville at 14472 Rustling Leaves Ln UNIT 26B, Centreville, VA, 20121 generates $2,700/mo in rent and, after a $1,683/mo payment, leaves $644/mo in cash flow. Total monthly income is $2,700/mo, and annual cash flow is $7,733/yr on $114,003 invested. Return on cash invested sits at 26.69% in year one, and rental yield is 9.42% on a $343,900 entry. Equity gained on principal adds $2,219/yr, while 5% annual appreciation builds toward $95,013 over five years. Five-year ROI reaches 138.96% and total cumulative return in cash sums $158,419. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,700/mo property income rather than buyer’s personal income.

Townhouse

Built in 1972

N/A lot

$N/A/sqft

No HOA