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% |
Total monthly income registers $3,480/mo, and a $2,202/mo payment leaves $791/mo available for distribution. Annual cash flow reaches $9,486/yr on $149,172 to close, and return on cash invested stands at 26.27% in year one. Equity gained on principal adds $2,904/yr while 5% annual appreciation supports $124,324 over five years. Portfolio math shows five-year ROI at 136.67% and total cumulative return in cash at $203,871. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,480/mo property income against a $2,202/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20169, Haymarket, VA area.
| 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 |
Residential
10,208
Single Family
9,985
Multi-Family
223
Businesses
256
Date | Event | Price |
|---|---|---|
| 2025-08-20 | Listed for sale | $449,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Del Webb
Mls Name: Del Webb
Mls Provider:
Mls ID: #N/A
