2218 Castle Rock Sq APT 22C, Reston, VA, 20191 | $257/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

2218 Castle Rock Sq APT 22C, Reston, VA, 20191 | $257/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

1 Bed
1 Bath
750 sft

8374 Buttress Ln APT 202, Manassas, VA, 20110

1 Bed
1 Bath
750 sft

9567 Coggs Bill Dr APT 204, Manassas, VA, 20110

1 Bed
1 Bath
750 sft

8372 Buttress Ln APT 103, Manassas, VA, 20110

1 Bed
1 Bath
728 sft

14800 Rydell Rd APT 202, Centreville, VA, 20121

Nearby investment properties with comparable prices

1 Bed
1 Bath
700 sft

12162 Penderview Ln APT 1623, Fairfax, VA, 22033

1 Bed
1 Bath
742 sft

3830 Lightfoot St UNIT 123, Chantilly, VA, 20151

2 Bed
2 Bath
1080 sft

9828 Grant Ave, Manassas, VA, 20110

1 Bed
1 Bath
741 sft

5126 Brittney Elyse Cir APT A, Centreville, VA, 20120

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 Reston at 2218 Castle Rock Sq APT 22C, Reston, VA, 20191 offers a 8.22% rental yield on a $295,000 purchase with $2,021/mo rent. Total monthly income registers $2,021/mo, and a $1,444/mo payment leaves $257/mo available for distribution. Annual cash flow reaches $3,089/yr on $97,793 to close, and return on cash invested stands at 23.07% in year one. Equity gained on principal adds $1,904/yr while 5% annual appreciation supports $81,503 over five years. Portfolio math shows five-year ROI at 119.53% and total cumulative return in cash at $116,894. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,021/mo property income against a $1,444/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1974

N/A lot

$N/A/sqft

No HOA

More details about the property

OPEN HOUSE THIS SUNDAY, 14 SEPT, 1-3PM...HURRY! This 3-bedroom condo in Restons desirable Shadowood Community, features a private balcony with tranquil views of trees and direct access to scenic walking and biking trails. This is a great opportunity for you to call Home or as a Rental Investment. As a resident of the Shadowood Community and part of the Reston Association, you will enjoy a truly unparalleled lifestyle. In addition to Shadowood's convenient on-site management and inclusive condo feewhich covers electricity, heating, air conditioning, water, sewer, trash/recycling, and general maintenanceyou will gain access to over 40 master association amenities. These include multiple swimming pools, tennis courts, pickleball courts, miles of wooded trails, tot lots, picnic areas, pavilions, recreation fields, a campfire ring, and even polo fields. Parking is easy with one assigned space and an additional unassigned spot. All of this just two miles from Reston Town Center and the Wiehle-Reston Metro stationmaking this an ideal spot for commuters and anyone who values comfort, convenience, and connection to nature.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20191, Reston, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,658 (100%)
Owner Occupied HU	8,367 (61.3%)
Renter Occupied HU	4,396 (32.2%)
Vacant Housing Units	895 ( 6.6%)
Median Home Value	$751,603
Average Home Value	$796,735