26 Dorrell Ct, Sterling, VA, 20165 | $347/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

26 Dorrell Ct, Sterling, VA, 20165 | $347/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1180 sft

7421 Lake Dr, Manassas, VA, 20111

3 Bed
3 Bath
1680 sft

11152 Stagestone Way, Manassas, VA, 20109

3 Bed
3 Bath
1415 sft

14329 Little Rocky Mountain Ct, Centreville, VA, 20120

4 Bed
4 Bath
1914 sft

14633 Battery Ridge Ln, Centreville, VA, 20120

Nearby investment properties with comparable prices

2 Bed
2 Bath
1128 sft

25260 Lake Shore Sq UNIT 202, Chantilly, VA, 20152

2 Bed
2 Bath
1124 sft

25200 Lake Shore Sq UNIT 103, Chantilly, VA, 20152

2 Bed
3 Bath
1472 sft

41971 Blue Flag Ter, Aldie, VA, 20105

2 Bed
3 Bath
1197 sft

15288 Rosemont Manor Dr, Haymarket, VA, 20169

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 Sterling at 26 Dorrell Ct, Sterling, VA, 20165 listed at $435,000 pairs $2,947/mo rent with a $2,129/mo payment to leave $347/mo cash flow. Total monthly income runs $2,947/mo, and annual cash flow reaches $4,161/yr on $144,203 cash to close. Return on cash invested measures 22.79% in year one, and rental yield registers 8.13% at a $435,000 basis. Equity gained on principal adds $2,807/yr, and annual property appreciation at 5% supports $120,182 by year five. Five-year ROI tracks 118.03% and total cumulative return in cash totals $170,208. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,947/mo property income relative to a $2,129/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1983

1,307 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to 26 Dorrell Court, a spacious 2-bedroom, 2-bath townhome set in the established Countryside community of Sterling. Designed across three levels, this home offers comfortable living spaces inside and sought-after community amenities outside. The main level includes a bright kitchen with space for a table and a living room with a fireplace that opens directly to a fully fenced backyard with a cozy patioan ideal spot for relaxing or entertaining outdoors. Upstairs, two bedrooms share a full bath, providing comfortable accommodations and flexibility for guests, hobbies, or a home office. The finished lower level adds a versatile family room, a second full bath, and laundry room. As a resident of Countryside, youll enjoy access to outdoor pools, tennis and basketball courts, playgrounds, fitness trails, and a catch-and-release pond, with Algonkian Regional Park and the Potomac River just moments away. Shopping, dining, and entertainment are nearby at Dulles Town Center, while Routes 7 and 28, the Dulles Greenway, and Silver Line Metro stations in Reston and Ashburn make commuting simple. Washington Dulles International Airport is less than 15 minutes away, providing direct regional and international access. This home blends comfort, convenience, and community in one of Loudoun Countys most desirable locations.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20165, Sterling, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,123 (100%)
Owner Occupied HU	9,532 (78.6%)
Renter Occupied HU	2,401 (19.8%)
Vacant Housing Units	190 ( 1.6%)
Median Home Value	$722,229
Average Home Value	$796,157