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 Chantilly at 14627 Lufthansa Cir, Chantilly, VA, 20151 offers a 19.44% rental yield on a $224,700 purchase with $3,640/mo rent. Total monthly income registers $3,640/mo, and a $1,100/mo payment leaves $2,297/mo available for distribution. Annual cash flow reaches $27,559/yr on $74,488 to close, and return on cash invested stands at 56.91% in year one. Equity gained on principal adds $1,450/yr while 5% annual appreciation supports $62,080 over five years. Portfolio math shows five-year ROI at 300.98% and total cumulative return in cash at $224,195. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,640/mo property income against a $1,100/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1996
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20151, Chantilly, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,454 (100%) |
| Owner Occupied HU | 6,360 (75.2%) |
| Renter Occupied HU | 1,820 (21.5%) |
| Vacant Housing Units | 274 ( 3.2%) |
| Median Home Value | $749,874 |
| Average Home Value | $773,537 |
Residential
8,095
Single Family
6,936
Multi-Family
1,159
Businesses
2,145
Date | Event | Price |
|---|---|---|
| 2024-12-14 | Listing removed | $120,000 |
| 2024-11-11 | Listed for sale | $120,000 |
| 2024-09-24 | Listing removed | $120,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
