14800 Rydell Rd APT 202, Centreville, VA, 20121 | $545/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

14800 Rydell Rd APT 202, Centreville, VA, 20121 | $545/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
848 sft

8812 Tanglewood Ln, Manassas, VA, 20110

2 Bed
1 Bath
950 sft

9579 Bastable Mill Rd, Catlett, VA, 20119

2 Bed
2 Bath
1047 sft

317 Moseby Ct APT B, Manassas, VA, 20111

1 Bed
1 Bath
728 sft

14800 Rydell Rd APT 103, Centreville, VA, 20121

Nearby investment properties with comparable prices

1 Bed
1 Bath
880 sft

10625 Provincial Dr, Manassas, VA, 20109

1 Bed
1 Bath
880 sft

10626 Provincial Dr APT C, Manassas, VA, 20109

2 Bed
2 Bath
1190 sft

6185 Willow Pl APT 306, Bealeton, VA, 22712

2 Bed
2 Bath
936 sft

11256 Torrie Way APT K, Bealeton, VA, 22712

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

Investment property for sale in Centreville at 14800 Rydell Rd APT 202, Centreville, VA, 20121 earns $545/mo cash flow from $2,040/mo rent with a $1,224/mo payment. Total monthly income totals $2,040/mo, and annual cash flow totals $6,542/yr on $82,875 capital. ROI tracks 27.8% on current figures, and rental yield reads 9.79% at a $250,000 purchase. Equity gained on principal adds $1,613/yr, and 5% annual appreciation supports $69,070 over five years. Five-year ROI reaches 144.94% and total cumulative return in cash sums $120,118. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,040/mo property income instead of your personal income.

Condo

Built in 1987

N/A lot

$N/A/sqft

No HOA

More details about the property

1 Bedroom, 1 Bathroom with Washer and Dryer inside the unit. New Carpet, Fresh Paint, Kitchen, Granite Countertop. Conveniently Minutes from major commuter routes (Rt-28, I-66, & Rt-29, Fairfax County Parkway), Easy access to DC, Dulles Airport. etc... Open Floorplan with Dining Room and light-filled Living leading to a private balcony. The spacious bedroom features a linen closet, a separate wardrobe closet, and a door that opens to the balcony. This is a wonderful community that offers amenities such as a clubhouse, community pool, tennis courts, and a walking trail offering scenic views. Shopping, dining, and recreation are within 1 mile. Plenty of Visitors Parking.