23650 Havelock Walk Ter #303AshburnVA20148
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
Investment property for sale in Ashburn at 23650 Havelock Walk Ter #303, Ashburn, VA, 20148 offers a 7.31% rental yield on a $603,900 purchase with $3,679/mo rent. Total monthly income registers $3,679/mo, and a $2,956/mo payment leaves $69/mo available for distribution. Annual cash flow reaches $825/yr on $198,683 to close, and return on cash invested stands at 20.48% in year one. Equity gained on principal adds $3,897/yr while 5% annual appreciation supports $166,846 over five years. Portfolio math shows five-year ROI at 105.57% and total cumulative return in cash at $209,748. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,679/mo property income against a $2,956/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
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