2.2.0 A - Avery Plan, The Flats at Heathcote Village by Del Webb, Haymarket, VA, 20169 | $521/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

2.2.0 A - Avery Plan, The Flats at Heathcote Village by Del Webb, Haymarket, VA, 20169 | $521/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2763 sft

6152 Amber Ln, Haymarket, VA, 20169

2.2.0 H - Harper Plan, The Flats at Heathcote Village by Del Webb

2 Bed
2 Bath
1445 sft

2.2.0 H - Harper Plan, The Flats at Heathcote Village by Del Webb, Haymarket, VA, 20169

2.2.0 B - Bella Plan, The Flats at Heathcote Village by Del Webb

2 Bed
2 Bath
1345 sft

2.2.0 B - Bella Plan, The Flats at Heathcote Village by Del Webb, Haymarket, VA, 20169

3 Bed
3 Bath
3531 sft

6152 Amber Ln #2, Haymarket, VA, 20169

Nearby investment properties with comparable prices

3 Bed
2 Bath
1320 sft

7047 Woodley Heights Dr, Warrenton, VA, 20186

3 Bed
3 Bath
1696 sft

6409 Waterdale Ct, Bealeton, VA, 22712

3 Bed
2 Bath
1334 sft

1229 Jason Ln, Amissville, VA, 20106

- Bed
- Bath
- sft

5800 Moonstone Way #206, Haymarket, VA, 20169

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

Total monthly income equals $3,480/mo, and annual cash flow totals $6,249/yr on $164,089 invested. Return on cash invested prints 23.72% in year one, and rental yield reads 8.44% against a $494,990 entry. Equity gained on principal adds $3,194/yr, while 5% annual appreciation compiles into $136,757 by year five. Five-year ROI reaches 122.98% and total cumulative return in cash sums $201,799. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,480/mo property income covering a $2,423/mo payment, not borrower’s personal income.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Avery is a thoughtfully designed corner unit with the home centered around the kitchen as well as the light-filled gathering room. Retreat to a spacious balcony located off of the kitchen. The kitchen's island faces the activity and gorgeous window views. The owner's suite has an oversized walk-in closet & luxury bath with dual sinks.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20169, Haymarket, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,942 (100%)
Owner Occupied HU	9,146 (92.0%)
Renter Occupied HU	612 ( 6.2%)
Vacant Housing Units	184 ( 1.9%)
Median Home Value	$788,654
Average Home Value	$799,321