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% |
Investment property for sale in Reston at 2077 Whisperwood Glen Ln, Reston, VA, 20191 listed at $545,000 pairs $3,581/mo rent with a $2,668/mo payment to leave $323/mo cash flow. Total monthly income runs $3,581/mo, and annual cash flow reaches $3,871/yr on $179,305 cash to close. Return on cash invested measures 22.22% in year one, and rental yield registers 7.88% at a $545,000 basis. Equity gained on principal adds $3,517/yr, and annual property appreciation at 5% supports $150,573 by year five. Five-year ROI tracks 114.92% and total cumulative return in cash totals $206,052. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,581/mo property income relative to a $2,668/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1983
1,302 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20191, Reston, VA area.
| 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 |
Residential
12,674
Single Family
8,616
Multi-Family
4,058
Businesses
628
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: Carla Towns • Keller Williams Realty
Mls Name: Bright MLS
Mls ID: #VAFX2274816
