2031 Royal Fern Ct APT 22B, Reston, VA, 20191 | $1,067/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

2031 Royal Fern Ct APT 22B, Reston, VA, 20191 | $1,067/mo Cash Flow | Ziffy

For Sale

Currently Rented

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1148 sft

3160 John Glenn St SUITE 505, Herndon, VA, 20171

2 Bed
2 Bath
1250 sft

3801 Ridge Knoll Ct APT 2A, Fairfax, VA, 22033

2 Bed
2 Bath
1028 sft

4200 Mozart Brigade Ln SUITE T, Fairfax, VA, 22033

3 Bed
4 Bath
2027 sft

13949 Waterflow Pl, Centreville, VA, 20121

Nearby investment properties with comparable prices

2 Bed
2 Bath
1054 sft

14477 Cool Oak Ln, Centreville, VA, 20121

2 Bed
2 Bath
1098 sft

9200 Azure Ct APT 201, Manassas, VA, 20110

2 Bed
2 Bath
968 sft

14807 Rydell Rd APT 303, Centreville, VA, 20121

2 Bed
2 Bath
1054 sft

14419 Cool Oak Ln, Centreville, VA, 20121

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

Investment property for sale in Reston at 2031 Royal Fern Ct APT 22B, Reston, VA, 20191 earns $1,067/mo cash flow from $2,974/mo rent with a $1,561/mo payment. Total monthly income totals $2,974/mo, and annual cash flow totals $12,809/yr on $105,749 capital. ROI tracks 32.02% on current figures, and rental yield reads 11.19% at a $319,000 purchase. Equity gained on principal adds $2,058/yr, and 5% annual appreciation supports $88,134 over five years. Five-year ROI reaches 167.54% and total cumulative return in cash sums $177,169. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,974/mo property income instead of your personal income.

Condo

Built in 1973

N/A lot

$N/A/sqft

No HOA

More details about the property

Step into a spacious, light-filled living area, in Heart of Reston close to Metro & Town center. The seamless flow from the living room to the dining area creates an inviting space, perfect for entertaining friends or enjoying quiet evenings at home. The neutral color palette and contemporary finishes add a touch of sophistication to the entire residence. Please schedule showing with our super nice tenants. Investor's dream ! the suite is rented for $2200 a month unit 05/30/2026 One of the standout features of this condo is its unbeatable location. Within a mere 5 minutes to the vibrant Reston Town Center, you'll immerse yourself in a world of dining, shopping, and cultural experiences. Additionally, the proximity to Reston Metro ensures easy access to transportation, making your daily commute a breeze. South Gate Condo in Reston offers more than just a residence; it provides a lifestyle. Enjoy the convenience of urban living while relishing a well-maintained community's tranquility. Don't miss the opportunity to make this top-floor condo your new home sweet home!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20191, Reston, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,658 (100%)
Owner Occupied HU	8,367 (61.3%)
Renter Occupied HU	4,396 (32.2%)
Vacant Housing Units	895 ( 6.6%)
Median Home Value	$751,603
Average Home Value	$796,735