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 14728 Basingstoke Loop, Centreville, VA, 20120 offers a 7.68% rental yield on a $525,000 purchase with $3,360/mo rent. Total monthly income registers $3,360/mo, and a $2,570/mo payment leaves $79/mo available for distribution. Annual cash flow reaches $947/yr on $172,725 to close, and return on cash invested stands at 20.61% in year one. Equity gained on principal adds $3,388/yr while 5% annual appreciation supports $145,048 over five years. Portfolio math shows five-year ROI at 106.63% and total cumulative return in cash at $184,185. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,360/mo property income against a $2,570/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1986
2,059 sqft lot
$N/A/sqft
$78 monthly HOA
Neighborhood data shown for ZIP Code: 20120, Centreville, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,816 (100%) |
| Owner Occupied HU | 10,858 (73.3%) |
| Renter Occupied HU | 3,411 (23.0%) |
| Vacant Housing Units | 547 ( 3.7%) |
| Median Home Value | $685,827 |
| Average Home Value | $739,472 |
Residential
14,817
Single Family
12,995
Multi-Family
1,822
Businesses
410
Date | Event | Price |
|---|---|---|
| 2019-09-16 | Listing removed | $2,000 |
| 2019-07-29 | Listed for rent | $2,000 |
| 2017-07-19 | Listing removed | $2,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-15 | $4972.05 | 10.06% | $429,180 | 7.21% |
| 2023-10-15 | $4517.72 | 6.86% | $400,330 | 8.28% |
| 2022-10-15 | $4227.86 | N/A | $369,730 | 8.31% |
Listed by: Sarah Reynolds • Keller Williams Chantilly Ventures, LLC
Mls Name: Bright MLS
Mls Provider:
Mls ID: #VAFX2205056
Disclaimer: The data relating to real estate for sale on this website appears in part through the BRIGHT Internet Data Exchange program, a voluntary cooperative exchange of property listing data between licensed real estate brokerage firms, and is provided by BRIGHT through a licensing agreement. Listing information is from various brokers who participate in the Bright MLS IDX program and not all listings may be visible on the site. The property information being provided on or through the website is for the personal, non-commercial use of consumers and such information may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. Property information displayed is deemed reliable but is not guaranteed. Copyright 2024 Bright MLS, Inc. [Click here for more information](/info/mls-disclaimers/#mls_5632)
