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 Mc Lean at 1954 Kennedy Dr APT 104, Mc Lean, VA, 22102 offers a 8.59% rental yield on a $369,900 purchase with $2,647/mo rent. Total monthly income registers $2,647/mo, and a $1,810/mo payment leaves $436/mo available for distribution. Annual cash flow reaches $5,235/yr on $122,622 to close, and return on cash invested stands at 24.18% in year one. Equity gained on principal adds $2,387/yr while 5% annual appreciation supports $102,197 over five years. Portfolio math shows five-year ROI at 125.49% and total cumulative return in cash at $153,874. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,647/mo property income against a $1,810/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1964
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22102, Mc Lean, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,960 (100%) |
| Owner Occupied HU | 6,124 (36.1%) |
| Renter Occupied HU | 9,091 (53.6%) |
| Vacant Housing Units | 1,745 (10.3%) |
| Median Home Value | $1,015,271 |
| Average Home Value | $1,112,589 |
Residential
14,353
Single Family
4,398
Multi-Family
9,955
Businesses
1,682
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: Hung Dung Nguyen • Top Century Realty, Inc.
Mls Name: Bright MLS
Mls ID: #VAFX2238894
