218 Locust St SE APT 143, Vienna, VA, 22180 | $429/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

218 Locust St SE APT 143, Vienna, VA, 22180 | $429/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1927 sft

8524 Charnwood Ct, Manassas, VA, 20111

Motivated Seller+ 1 more

3 Bed
2 Bath
1320 sft

7613 Glenolden Pl, Manassas, VA, 20111

3 Bed
4 Bath
1652 sft

8501 Charnwood Ct, Manassas, VA, 20111

Investment Property+ 1 more

3 Bed
2 Bath
1224 sft

7505 Bosbury Ct, Manassas, VA, 20111

Nearby investment properties with comparable prices

2 Bed
3 Bath
1425 sft

15324 Gatehouse Ter, Woodbridge, VA, 22191

3 Bed
2 Bath
1220 sft

3931 Sunny Brook Ct, Woodbridge, VA, 22192

3 Bed
3 Bath
1300 sft

15007 Catalpa Ct, Woodbridge, VA, 22193

3 Bed
4 Bath
1620 sft

15021 Cardin Pl, Woodbridge, VA, 22193

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 Vienna at 218 Locust St SE APT 143, Vienna, VA, 22180 uses $129,285 cash to close to unlock $5,142/yr annual cash flow and $429/mo monthly cash flow. Total monthly income runs $2,760/mo, and a $1,909/mo payment keeps the spread at $429/mo. Purchase price stands at $389,999, and rental yield measures 8.49% with $2,760/mo rent. Return on cash invested shows 23.89% in year one, and 5% annual appreciation builds toward $107,750 over five years. Five-year ROI reaches 123.91% and total cumulative return in cash records $160,196. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,760/mo property income covering a $1,909/mo payment rather than investor’s personal income.

Condo

Built in 1963

N/A lot

$N/A/sqft

No HOA

More details about the property

Live near everything in this beautifully refreshed condo, ideally located in the heart of downtown Vienna. Welcome into this updated 2-bedroom, 1-bath residence . The home has been thoughtfully renovated with brand-new flooring throughout, a fully remodeled kitchen featuring new appliances, sleek countertops, and modern cabinetry, and a complete interior paint refresh for a clean, contemporary feel. A sun-filled layout opens to your own private balcony, offering the perfect spot to relax with a morning coffee or enjoy warm evenings outdoors. Just outside your door, explore the best of Vienna living with trails, charming cafs, shops, and top-rated dining. Whether you're looking for low-maintenance living or a prime investment opportunity, this move-in-ready condo delivers comfort, style, and unmatched convenience in one of Northern Virginias most sought-after locations.