202 N Auburn DrSterlingVA20164
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Sterling at 202 N Auburn Dr, Sterling, VA, 20164 priced at $279,000 converts $2,556/mo rent into $483/mo cash flow after a $1,366/mo obligation. Total monthly income equals $2,556/mo, and annual cash flow totals $5,799/yr on $92,489 invested. Return on cash invested prints 26.18% in year one, and rental yield reads 10.99% against a $279,000 entry. Equity gained on principal adds $1,800/yr, while 5% annual appreciation compiles into $77,083 by year five. Five-year ROI reaches 138.12% and total cumulative return in cash sums $127,747. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,556/mo property income covering a $1,366/mo payment, not borrower’s personal income.
Townhouse
Built in 1965
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
12,892
Single Family
11,843
Multi-Family
1,049
Businesses
889
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tyler Nguyen • EXP Realty, LLC
Mls Name: Bright MLS
Mls Provider:
Mls ID: #VALO2094946
Disclaimer: The data relating to real estate for sale on this website appears in part through the BRIGHT Internet Data Exchange program, a voluntary cooperative exchange of property listing data between licensed real estate brokerage firms, and is provided by BRIGHT through a licensing agreement. Listing information is from various brokers who participate in the Bright MLS IDX program and not all listings may be visible on the site. The property information being provided on or through the website is for the personal, non-commercial use of consumers and such information may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. Property information displayed is deemed reliable but is not guaranteed. Copyright 2025 Bright MLS, Inc. [Click here for more information](/mls-disclaimers/#5632)