20311 Beechwood Ter UNIT 101, Ashburn, VA, 20147 | $563/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

20311 Beechwood Ter UNIT 101, Ashburn, VA, 20147 | $563/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1422 sft

8239 Blue Ridge Ct, Manassas, VA, 20109

3 Bed
3 Bath
1606 sft

42823 Burrell Sq, Ashburn, VA, 20147

2 Bed
4 Bath
1932 sft

7312 Saint Johns Ct, Manassas, VA, 20109

2 Bed
3 Bath
1282 sft

15269 Avens Creek Dr, Haymarket, VA, 20169

Nearby investment properties with comparable prices

3 Bed
3 Bath
1339 sft

14577 Marlow St, Gainesville, VA, 20155

3 Bed
3 Bath
1372 sft

7912 Sharpsburg Ct, Manassas, VA, 20109

3 Bed
3 Bath
1408 sft

8510 Burlington Ct, Manassas, VA, 20110

2 Bed
2 Bath
1102 sft

20311 Beechwood Ter UNIT 203, Ashburn, VA, 20147

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 Ashburn at 20311 Beechwood Ter UNIT 101, Ashburn, VA, 20147 generates $2,894/mo in rent and, after a $1,909/mo payment, leaves $563/mo in cash flow. Total monthly income is $2,894/mo, and annual cash flow is $6,750/yr on $129,285 invested. Return on cash invested sits at 25.13% in year one, and rental yield is 8.9% on a $390,000 entry. Equity gained on principal adds $2,517/yr, while 5% annual appreciation builds toward $107,750 over five years. Five-year ROI reaches 130.57% and total cumulative return in cash sums $168,812. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,894/mo property income rather than buyer’s personal income.

Condo

Built in 1994

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome home to this 2 bedroom, 2 bathroom first floor corner unit condo peacefully located in the South Glen at University Center community of Ashburn featuring upgrades & updates throughout! Spacious living room with gas fireplace opens to the separate dining room. Gourmet kitchen with white cabinetry & stainless steel appliances. Large primary suite with upgraded private bath & oversized walk-in closet. Spacious second bedroom with large closet & plantation shutters. Upgraded second full bath, laundry room with washer/dryer & oversized patio for outdoor entertainment! Updated HVAC & water heater, upgraded flooring & more. This community offers a community pool, exercise room & your condo fee includes water! Incredible location near One Loudoun, local schools, shopping, dining, entertainment & commuter routes. Photos coming soon!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20147, Ashburn, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	27,222 (100%)
Owner Occupied HU	17,356 (63.8%)
Renter Occupied HU	8,740 (32.1%)
Vacant Housing Units	1,126 ( 4.1%)
Median Home Value	$784,703
Average Home Value	$808,415