25121 Monteith Ter, Chantilly, VA, 20152 | $197/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
894 sft

11659 Stoneview Sq UNIT 99/1B, Reston, VA, 20191

2 Bed
2 Bath
1085 sft

623 Center St APT 101, Herndon, VA, 20170

Investment Property+ 1 more

2 Bed
1 Bath
1024 sft

1130 S Washington St APT 104, Falls Church, VA, 22046

3 Bed
3 Bath
2400 sft

1107B Dabney Dr, Manassas Park, VA, 20111

Nearby investment properties with comparable prices

1 Bed
2 Bath
899 sft

8183 Carnegie Hall Ct APT 209, Vienna, VA, 22180

2 Bed
2 Bath
1040 sft

11402P Gate Hill Pl #63, Reston, VA, 20194

3 Bed
2 Bath
1060 sft

40 McDonald Chapel Ct, Gaithersburg, MD, 20878

3 Bed
3 Bath
1526 sft

12149 Salemtown Dr, Woodbridge, VA, 22192

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 Chantilly at 25121 Monteith Ter, Chantilly, VA, 20152 offers a 7.64% rental yield on a $510,000 purchase with $3,245/mo rent. Total monthly income registers $3,245/mo, and a $2,496/mo payment leaves $197/mo available for distribution. Annual cash flow reaches $2,358/yr on $167,790 to close, and return on cash invested stands at 21.47% in year one. Equity gained on principal adds $3,291/yr while 5% annual appreciation supports $140,904 over five years. Portfolio math shows five-year ROI at 110.89% and total cumulative return in cash at $186,063. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,245/mo property income against a $2,496/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2007

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20152, Chantilly, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,428 (100%)
Owner Occupied HU	9,952 (87.1%)
Renter Occupied HU	1,448 (12.7%)
Vacant Housing Units	28 ( 0.2%)
Median Home Value	$833,973
Average Home Value	$867,696