26139 Lands End DrChantillyVA20152
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 Chantilly at 26139 Lands End Dr, Chantilly, VA, 20152 uses $213,850 cash to close to unlock $550/yr annual cash flow and $46/mo monthly cash flow. Total monthly income runs $3,931/mo, and a $3,181/mo payment keeps the spread at $46/mo. Purchase price stands at $650,000, and rental yield measures 7.26% with $3,931/mo rent. Return on cash invested shows 20.32% in year one, and 5% annual appreciation builds toward $179,583 over five years. Five-year ROI reaches 104.72% and total cumulative return in cash records $223,934. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,931/mo property income covering a $3,181/mo payment rather than investor’s personal income.
Townhouse
Built in 2001
8,712 sqft 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 |
Housing Distribution
Address Breakdown
Residential
11,349
Single Family
11,349
Multi-Family
0
Businesses
473
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices