2033 Royal Fern Ct #49/22B, Reston, VA, 20191 | $568/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

2033 Royal Fern Ct #49/22B, Reston, VA, 20191 | $568/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1091 sft

8083 Lacy Dr UNIT 101, Manassas, VA, 20109

5 Bed
4 Bath
3238 sft

9501 Prince William St, Manassas, VA, 20110

2 Bed
2 Bath
1073 sft

11808 Breton Ct APT 12C, Reston, VA, 20191

2 Bed
3 Bath
1660 sft

3801 Ridge Knoll Ct UNIT 206A, Fairfax, VA, 22033

Nearby investment properties with comparable prices

2 Bed
2 Bath
1098 sft

9200 Azure Ct APT 201, Manassas, VA, 20110

2 Bed
2 Bath
1054 sft

14477 Cool Oak Ln, Centreville, VA, 20121

2 Bed
2 Bath
968 sft

14807 Rydell Rd APT 303, Centreville, VA, 20121

2 Bed
2 Bath
1073 sft

11808 Breton Ct APT 12C, Reston, VA, 20191

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 2033 Royal Fern Ct #49/22B, Reston, VA, 20191 listed at $319,300 pairs $2,606/mo rent with a $1,563/mo payment to leave $568/mo cash flow. Total monthly income runs $2,606/mo, and annual cash flow reaches $6,820/yr on $105,848 cash to close. Return on cash invested measures 26.35% in year one, and rental yield registers 9.79% at a $319,300 basis. Equity gained on principal adds $2,060/yr, and annual property appreciation at 5% supports $88,217 by year five. Five-year ROI tracks 137.66% and total cumulative return in cash totals $145,715. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,606/mo property income relative to a $1,563/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Multi Family

Built in 1973

N/A lot

$N/A/sqft

$58 monthly HOA

More details about the property

Much of utility included in the rent, tenant pays electric bill ONLY,Bright Large 2 Bd,1 Ba.Top level sunny condo, middle of Technology corridor*very convenient to main roads*Silver line,metro station*Reston Town center*shops,bank,schools, few minutes drive to Airport. Rent includes gas and water*Park in 013 or any unassigned.Sec.Deposit & credit checks required at the time of rental application.

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