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

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
927 sft

9039 Sligo Creek Pkwy APT 510, Silver Spring, MD, 20901

2 Bed
2 Bath
1420 sft

9711 Handerson Pl UNIT 206, Manassas Park, VA, 20111

1 Bed
1 Bath
620 sft

3701 S George Mason Dr #101, Falls Church, VA, 22041

1 Bed
1 Bath
761 sft

5 Canterbury Sq APT 201, Alexandria, VA, 22304

Nearby investment properties with comparable prices

2 Bed
2 Bath
1095 sft

14301 Kings Crossing Blvd UNIT 209, Boyds, MD, 20841

3 Bed
2 Bath
1340 sft

15201 Elkridge Way #93-2E, Silver Spring, MD, 20906

2 Bed
1 Bath
621 sft

507 Kennedy St NW UNIT 1, Washington, DC, 20011

2 Bed
3 Bath
1600 sft

3434 Gleneagles Dr UNIT 78-B, Silver Spring, MD, 20906

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

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