209 Rector St, Sterling, VA, 20164 | $315/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

209 Rector St, Sterling, VA, 20164 | $315/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
2172 sft

11 Butternut Way, Sterling, VA, 20164

6 Bed
3 Bath
1664 sft

1002 S Buckingham Rd, Sterling, VA, 20164

4 Bed
3 Bath
2128 sft

503 S Maple Ct, Sterling, VA, 20164

5 Bed
2 Bath
1907 sft

309 Williamsburg Rd E, Sterling, VA, 20164

Nearby investment properties with comparable prices

3 Bed
4 Bath
1672 sft

2550 James Maury Dr, Herndon, VA, 20171

4 Bed
2 Bath
1663 sft

102 N Garfield Rd, Sterling, VA, 20164

4 Bed
3 Bath
1860 sft

1603 E Holly Ave, Sterling, VA, 20164

3 Bed
3 Bath
2320 sft

45955 Grammercy Ter, Sterling, VA, 20166

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 Sterling at 209 Rector St, Sterling, VA, 20164 priced at $650,000 converts $4,200/mo rent into $315/mo cash flow after a $3,181/mo obligation. Total monthly income equals $4,200/mo, and annual cash flow totals $3,778/yr on $213,850 invested. Return on cash invested prints 21.83% in year one, and rental yield reads 7.75% against a $650,000 entry. Equity gained on principal adds $4,194/yr, while 5% annual appreciation compiles into $179,583 by year five. Five-year ROI reaches 112.81% and total cumulative return in cash sums $241,250. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,200/mo property income covering a $3,181/mo payment, not borrower’s personal income.

Single Family

Built in 1986

9,583 sqft lot

$N/A/sqft

No HOA

More details about the property

Located in the sought-after Spring Grove Farm neighborhood, this beautifully maintained 4-bedroom, 2-bathroom home offers the perfect blend of charm, space, and modern updates. Step inside to find a light-filled interior featuring a bright and airy kitchen with 2024 updates including new stainless-steel appliances and refreshed finishes. The upper level boasts three spacious bedrooms and one full bath, including a remodeled bathroom with new tile flooring, vanity, and shower. The lower level offers incredible flexibility with a large recreation room, an additional bedroom and full bath, plus laundryperfect for guests, work-from-home space, or extra living space. Enjoy cozy evenings relaxing on the screened-in deck that opens to a freshly landscaped large yardideal for outdoor entertaining. Additional highlights include: Freshly painted interior and exterior (2024), Repainted, deck (screened and open-air sections), New HVAC (2024), New garage door (2024), Ring doorbell and backyard floodlight security camera (2024), garage door (2024) Conveniently located with easy access to major commuter routes, the W&OD Trail, shopping, dining, and Dulles Airport, this home truly has it all. Dont miss your opportunity to own this extremely well-maintained gem in one of the areas most desirable communities!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20164, Sterling, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,546 (100%)
Owner Occupied HU	10,314 (76.1%)
Renter Occupied HU	2,983 (22.0%)
Vacant Housing Units	249 ( 1.8%)
Median Home Value	$598,091
Average Home Value	$678,998