210 W Beech Rd, Sterling, VA, 20164 | $73/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

210 W Beech Rd, Sterling, VA, 20164 | $73/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2461 sft

43205 Thoroughfare Gap Ter, Ashburn, VA, 20148

3 Bed
4 Bath
2282 sft

10798 Hinton Way, Manassas, VA, 20112

4 Bed
4 Bath
2572 sft

9016 Brewer Creek Pl, Manassas, VA, 20109

3 Bed
3 Bath
1518 sft

14427 Fallscliff Ln #9, Centreville, VA, 20120

Nearby investment properties with comparable prices

3 Bed
2 Bath
1612 sft

2500 Lookout Rd #2418, Haymarket, VA, 20169

3 Bed
3 Bath
1762 sft

25336 Sweetness Ter, Aldie, VA, 20105

4 Bed
3 Bath
1505 sft

14812 Edman Cir, Centreville, VA, 20121

3 Bed
2 Bath
- sft

6680 Stream View Ln, Warrenton, VA, 20187

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 210 W Beech Rd, Sterling, VA, 20164 priced at $599,999 converts $3,660/mo rent into $73/mo cash flow after a $2,937/mo obligation. Total monthly income equals $3,660/mo, and annual cash flow totals $876/yr on $197,400 invested. Return on cash invested prints 20.5% in year one, and rental yield reads 7.32% against a $599,999 entry. Equity gained on principal adds $3,872/yr, while 5% annual appreciation compiles into $165,769 by year five. Five-year ROI reaches 105.71% and total cumulative return in cash sums $208,679. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,660/mo property income covering a $2,937/mo payment, not borrower’s personal income.

Single Family

Built in 1963

10,019 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to 210 W Beech RdWhere Modern Comfort Meets Everyday Convenience. Step into a home that feels brand new from the moment you arrive. Every corner of this beautifully remodeled residence has been thoughtfully updated to offer a fresh, modern lifestyle without compromising comfort or warmth. Imagine beginning your day in a sunlit kitchen, complete with updated cabinets, gleaming new quartz countertops, and a stylish tile backsplash. The brand-new, never-used stainless steel refrigerator and dishwasher add a touch of luxuryand functionalityto your daily routine. Throughout the home, you'll find top-of-the-line luxury vinyl plank flooring and plush new carpet underfoot, creating an inviting, polished look that feels just right. New closet doors, door molding, and baseboards complement the clean lines of freshly painted walls in every room. Modern new hardware, light fixtures, switches, and electrical sockets add subtle sophistication and reliability. The updated primary bath offers a serene retreat, and the homes updated washer/dryer, electrical panel, and dual-pane windows provide peace of mind for years to come. This home has been lovingly upgraded with attention to detail at every turnmaking it feel not just refreshed, but truly transformed. Step outside and enjoy the best of Sterling living. Spend weekends exploring nearby Claude Moore Park and Gwen Thompson Briar Patch Parkperfect for hiking, fishing, picnicking, or visiting the local childrens museum. You're just minutes from shopping and dining at Dulles Town Center, One Loudoun, and Leesburg Premium Outlets. Access to top-tier medical facilities and major commuter routesincluding Routes 7 & 28, Dulles Toll Road, Fairfax County Parkway, and the Silver Line Metromakes getting anywhere a breeze. Whether you're hosting loved ones, relaxing in your private space, or exploring the vibrant community around you, 210 W Beech Rd offers the perfect blend of comfort, style, and location. Come see it for yourselfand imagine the life youll create here. Mortgage savings may be available for buyers of this listing.

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