Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Ashburn at 20402 Cool Fern Sq, Ashburn, VA, 20147 generates $3,920/mo in rent and, after a $2,741/mo payment, leaves $572/mo in cash flow. Total monthly income is $3,920/mo, and annual cash flow is $6,868/yr on $184,240 invested. Return on cash invested sits at 23.79% in year one, and rental yield is 8.4% on a $560,000 entry. Equity gained on principal adds $3,614/yr, while 5% annual appreciation builds toward $154,718 over five years. Five-year ROI reaches 123.34% and total cumulative return in cash sums $227,237. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,920/mo property income rather than buyer’s personal income.
Townhouse
Built in 1997
1,307 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20147, Ashburn, VA area.
| 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 |
Residential
26,598
Single Family
19,575
Multi-Family
7,023
Businesses
1,622
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Nathan Johnson • Keller Williams Capital Properties
Mls Name: Bright MLS
Mls ID: #VALO2106568
