202 E Gordon St, Sterling, VA, 20164 | $498/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

202 E Gordon St, Sterling, VA, 20164 | $498/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2088 sft

Smith Plan, West Park III, Ashburn, VA, 20148

4 Bed
3 Bath
2352 sft

11909 Molly Pitcher Cir, Manassas, VA, 20109

4 Bed
3 Bath
2270 sft

9479 Sarah Mill Ter, Bristow, VA, 20136

4 Bed
3 Bath
3363 sft

13401 Dairy Ct, Bristow, VA, 20136

Nearby investment properties with comparable prices

2 Bed
2 Bath
1498 sft

12865 Mosaic Park Way UNIT 3Y, Herndon, VA, 20171

5 Bed
4 Bath
1656 sft

805 N York Rd, Sterling, VA, 20164

3 Bed
4 Bath
2142 sft

45559 Grand Central Sq, Sterling, VA, 20166

3 Bed
3 Bath
1800 sft

3608 Sweethorn Ct, Fairfax, VA, 22033

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 Sterling at 202 E Gordon St, Sterling, VA, 20164 offers $4,085/mo rent that, after a $2,937/mo payment, leaves $498/mo cash flow. Total monthly income is $4,085/mo, and annual cash flow is $5,976/yr on $197,400 cash. Return on cash invested measures 23.09% in year one, and rental yield stands at 8.17% at a $600,000 entry. Equity gained on principal adds $3,872/yr while 5% annual appreciation compounds into $165,769 by year five. Five-year ROI records 119.57% and total cumulative return in cash reaches $236,028. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,085/mo property income versus a $2,937/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1969

0.28 Acres lot

$N/A/sqft

No HOA

More details about the property

Fabulous Updated Home on a Private Lot! Plus, NO HOA!
Beautifully updated and move-in ready, this home sits on a lovely private lot backing to a peaceful churchyard, just minutes from schools and parks. The large fenced yard with shed provides plenty of outdoor space.

Inside, youll find four spacious bedrooms upstairs, including a primary suite with a full bath. Recent updates include a brand-new kitchen with all new appliances and a new window, fresh paint throughout, renovated bathrooms, and professionally sanded and polished hardwood floors.

Additional improvements include freshly painted patios (front and back), a sealed and painted driveway, recently cleaned gutters, a new mailbox, and three new doors. A bright living/dining area makes this home ideal for everyday living and entertaining.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20164, Sterling, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,546 (100%)
Owner Occupied HU	10,314 (76.1%)
Renter Occupied HU	2,983 (22.0%)
Vacant Housing Units	249 ( 1.8%)
Median Home Value	$598,091
Average Home Value	$678,998