18 Auburn Ct APT A, Alexandria, VA, 22305 | $611/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

18 Auburn Ct APT A, Alexandria, VA, 22305 | $611/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
972 sft

12259 Ladymeade Ct APT 201, Woodbridge, VA, 22192

1 Bed
1 Bath
623 sft

1515 Belle View Blvd SUITE A1, Alexandria, VA, 22307

2 Bed
2 Bath
1225 sft

301 N Beauregard St APT 905, Alexandria, VA, 22312

1 Bed
1 Bath
740 sft

4227 Americana Dr APT 102, Annandale, VA, 22003

Nearby investment properties with comparable prices

1 Bed
1 Bath
623 sft

1411 Belle View Blvd APT B1, Alexandria, VA, 22307

2 Bed
2 Bath
868 sft

3808 Laramie Pl APT B, Alexandria, VA, 22309

2 Bed
1 Bath
928 sft

2500 N Van Dorn St APT 304, Alexandria, VA, 22302

Currently Rented+ 2 more

1 Bed
1 Bath
753 sft

6141 Edsall Rd APT E, Alexandria, VA, 22304

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 Alexandria at 18 Auburn Ct APT A, Alexandria, VA, 22305 offers $2,075/mo rent that, after a $1,199/mo payment, leaves $611/mo cash flow. Total monthly income is $2,075/mo, and annual cash flow is $7,328/yr on $81,184 cash. Return on cash invested measures 28.94% in year one, and rental yield stands at 10.17% at a $244,900 entry. Equity gained on principal adds $1,580/yr while 5% annual appreciation compounds into $67,661 by year five. Five-year ROI records 151% and total cumulative return in cash reaches $122,585. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,075/mo property income versus a $1,199/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Condo

Built in 1939

N/A lot

$N/A/sqft

No HOA

More details about the property

Neighborhood Data

Neighborhood data shown for ZIP Code: 22305, Alexandria, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,036 (100%)
Owner Occupied HU	2,650 (37.7%)
Renter Occupied HU	4,043 (57.5%)
Vacant Housing Units	343 ( 4.9%)
Median Home Value	$855,894
Average Home Value	$944,787