19350 Magnolia Grove Sq UNIT 308, Lansdowne, VA, 20176 | $329/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
792 sft

11710 Old Georgetown Rd APT 1206, North Bethesda, MD, 20852

2 Bed
2 Bath
1038 sft

18336 Streamside Dr APT 301, Gaithersburg, MD, 20879

3 Bed
3 Bath
1264 sft

7183 Cimarron Ct, Frederick, MD, 21703

3 Bed
3 Bath
1264 sft

7185 Cypress Ct, Frederick, MD, 21703

Nearby investment properties with comparable prices

3 Bed
2 Bath
1160 sft

11441 Ledbury Way, Germantown, MD, 20876

2 Bed
2 Bath
1031 sft

46893 Eaton Ter UNIT 300, Sterling, VA, 20164

3 Bed
2 Bath
1040 sft

118 Fort Evans Rd SE APT C, Leesburg, VA, 20175

3 Bed
3 Bath
1292 sft

19624 Twinflower Cir, Germantown, MD, 20876

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 Lansdowne at 19350 Magnolia Grove Sq UNIT 308, Lansdowne, VA, 20176 generates $2,929/mo in rent and, after a $2,129/mo payment, leaves $329/mo in cash flow. Total monthly income is $2,929/mo, and annual cash flow is $3,945/yr on $144,203 invested. Return on cash invested sits at 22.64% in year one, and rental yield is 8.08% on a $435,000 entry. Equity gained on principal adds $2,807/yr, while 5% annual appreciation builds toward $120,182 over five years. Five-year ROI reaches 117.24% and total cumulative return in cash sums $169,056. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,929/mo property income rather than buyer’s personal income.

Condo

Built in 2004

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20176, Leesburg, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,143 (100%)
Owner Occupied HU	13,662 (75.3%)
Renter Occupied HU	4,085 (22.5%)
Vacant Housing Units	396 ( 2.2%)
Median Home Value	$776,277
Average Home Value	$808,478