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% |
Rental property for sale in Sterling at 22908 Regent Ter, Sterling, VA, 20166 generates $2,950/mo in rent and, after a $2,002/mo payment, leaves $505/mo in cash flow. Total monthly income is $2,950/mo, and annual cash flow is $6,059/yr on $135,584 invested. Return on cash invested sits at 24.38% in year one, and rental yield is 8.66% on a $409,000 entry. Equity gained on principal adds $2,639/yr, while 5% annual appreciation builds toward $112,999 over five years. Five-year ROI reaches 126.52% and total cumulative return in cash sums $171,537. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,950/mo property income rather than buyer’s personal income.
Townhouse
Built in 1996
871 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20166, Sterling, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,071 (100%) |
| Owner Occupied HU | 2,937 (48.4%) |
| Renter Occupied HU | 2,856 (47.0%) |
| Vacant Housing Units | 278 ( 4.6%) |
| Median Home Value | $704,199 |
| Average Home Value | $729,534 |
Residential
6,133
Single Family
4,465
Multi-Family
1,668
Businesses
2,503
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ardeshir Behdad • BKI Group, LLC.
Mls Name: Bright MLS
Mls ID: #VALO2107020
