22722 Beacon Crest TerAshburnVA20148
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Ashburn at 22722 Beacon Crest Ter, Ashburn, VA, 20148 generates $3,866/mo in rent and, after a $2,789/mo payment, leaves $460/mo in cash flow. Total monthly income is $3,866/mo, and annual cash flow is $5,515/yr on $187,497 invested. Return on cash invested sits at 23% in year one, and rental yield is 8.14% on a $569,900 entry. Equity gained on principal adds $3,677/yr, while 5% annual appreciation builds toward $157,453 over five years. Five-year ROI reaches 119.11% and total cumulative return in cash sums $223,326. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,866/mo property income rather than buyer’s personal income.
Condo
Built in 2009
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
21,379
Single Family
19,635
Multi-Family
1,744
Businesses
371
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices