22675 Beacon Crest Ter, Ashburn, VA, 20148 | $539/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

22675 Beacon Crest Ter, Ashburn, VA, 20148 | $539/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2088 sft

8608 Linton Hall Rd, Bristow, VA, 20136

3 Bed
4 Bath
2372 sft

14115 Catbird Dr, Gainesville, VA, 20155

3 Bed
3 Bath
1788 sft

7137 Little Thames Dr, Gainesville, VA, 20155

4 Bed
4 Bath
4410 sft

14957 Glenkirk Rd, Nokesville, VA, 20181

Nearby investment properties with comparable prices

2 Bed
2 Bath
1848 sft

13531 Grouserun Ln, Bristow, VA, 20136

3 Bed
4 Bath
1700 sft

9651 Bedder Stone Pl, Bristow, VA, 20136

3 Bed
2 Bath
1320 sft

7047 Woodley Heights Dr, Warrenton, VA, 20186

- 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

Investment property for sale in Ashburn at 22675 Beacon Crest Ter, Ashburn, VA, 20148 uses $164,093 cash to close to unlock $6,465/yr annual cash flow and $539/mo monthly cash flow. Total monthly income runs $3,498/mo, and a $2,423/mo payment keeps the spread at $539/mo. Purchase price stands at $495,000, and rental yield measures 8.48% with $3,498/mo rent. Return on cash invested shows 23.85% in year one, and 5% annual appreciation builds toward $136,759 over five years. Five-year ROI reaches 123.68% and total cumulative return in cash records $202,954. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,498/mo property income covering a $2,423/mo payment rather than investor’s personal income.

Townhouse

Built in 2010

N/A lot

$N/A/sqft

No HOA

More details about the property

OPEN SUNDAY, 12/7 FROM 12-2 Absolutely turn key! The current owners have thought of everything!! Sparkling hardwood flooring on the entire main level opens to the pretty white kitchen with modern dark-slate stainless steel chef's appliances and granite countertops. Recent updates include - high efficiency HVAC, light fixtures, designer paint, new, plush carpet on the bedroom level , two walk-in showers with custom glass doors, brand new door hinges and handles throughout and a finished storage room under the main staircase. You haven't seen a lower level condo unit like this, before. There isn't a thing to do here but move in. Park in the oversized one-car, attached garage or in one of the many available overflow spots out front. The unit faces the community pool on a wide, open street. Ring in the new year in this picture perfect home and enjoy all of the amenities of popular Brambleton. Nearby restaurants and shops within walking distance and the EatLoco Farmer's market, every Sunday. Reasonable condo fee, just lowered to $422/month includes high speed internet and TV. Welcome home!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20148, Ashburn, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	22,175 (100%)
Owner Occupied HU	17,961 (81.0%)
Renter Occupied HU	3,846 (17.3%)
Vacant Housing Units	368 ( 1.7%)
Median Home Value	$863,732
Average Home Value	$896,827