25737 Celbridge Way, Chantilly, VA, 20152 | 4.73% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
3130 sft

12142 Millbill Ct, Bristow, VA, 20136

4 Bed
3 Bath
1564 sft

4119 Fairfax St, Fairfax, VA, 22030

4 Bed
3 Bath
1310 sft

4314 Selkirk Dr, Fairfax, VA, 22032

4 Bed
4 Bath
2400 sft

9312 Silver Mill Pl, Fairfax, VA, 22031

Nearby investment properties with comparable prices

3 Bed
4 Bath
1906 sft

2942 Penny Ln, Fairfax, VA, 22031

4 Bed
3 Bath
2680 sft

7401 Venice St, Falls Church, VA, 22043

3 Bed
4 Bath
4035 sft

43120 Greeley Sq, Ashburn, VA, 20148

5 Bed
4 Bath
4450 sft

43533 Golden Meadow Cir, Ashburn, VA, 20147

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

Total monthly income runs $5,123/mo, and a $6,363/mo payment. Purchase price stands at $1,300,000, and rental yield measures 4.73% with $5,123/mo rent. Return on cash invested shows 12.46% in year one, and 5% annual appreciation builds toward $359,166 over five years. Five-year ROI reaches 62.66% and total cumulative return in cash records $263,931. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,123/mo property income covering a $6,363/mo payment rather than investor’s personal income.

Single Family

Built in 2004

0.33 Acres lot

$N/A/sqft

$127 monthly 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