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 Reston at 1532 Northgate Sq APT 12A, Reston, VA, 20190 offers a 8.44% rental yield on a $260,000 purchase with $1,829/mo rent. Total monthly income registers $1,829/mo, and a $1,273/mo payment leaves $274/mo available for distribution. Annual cash flow reaches $3,292/yr on $86,190 to close, and return on cash invested stands at 23.73% in year one. Equity gained on principal adds $1,678/yr while 5% annual appreciation supports $71,833 over five years. Portfolio math shows five-year ROI at 123.08% and total cumulative return in cash at $106,085. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,829/mo property income against a $1,273/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1971
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20190, Reston, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,925 (100%) |
| Owner Occupied HU | 5,243 (40.6%) |
| Renter Occupied HU | 6,438 (49.8%) |
| Vacant Housing Units | 1,244 ( 9.6%) |
| Median Home Value | $712,052 |
| Average Home Value | $841,593 |
Residential
11,703
Single Family
3,360
Multi-Family
8,343
Businesses
1,022
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Cody Zhou • Premiere Realty LLC
Mls Name: Bright MLS
Mls ID: #VAFX2280202
