Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Arlington at 2645 S Walter Reed Dr UNIT C, Arlington, VA, 22206 priced at $527,000 converts $4,343/mo rent into $780/mo cash flow after a $2,579/mo obligation. Total monthly income equals $4,343/mo, and annual cash flow totals $9,359/yr on $173,383 invested. Return on cash invested prints 25.46% in year one, and rental yield reads 9.89% against a $527,000 entry. Equity gained on principal adds $3,401/yr, while 5% annual appreciation compiles into $145,600 by year five. Five-year ROI reaches 133.31% and total cumulative return in cash sums $231,145. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,343/mo property income covering a $2,579/mo payment, not borrower’s personal income.
Condo
Built in 1950
28.02 Acres lot
$N/A/sqft
$335 monthly HOA
Neighborhood data shown for ZIP Code: 22206, Arlington, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,942 (100%) |
| Owner Occupied HU | 4,997 (45.7%) |
| Renter Occupied HU | 5,350 (48.9%) |
| Vacant Housing Units | 595 ( 5.4%) |
| Median Home Value | $591,529 |
| Average Home Value | $622,679 |
Residential
11,290
Single Family
6,182
Multi-Family
5,108
Businesses
406
Date | Event | Price |
|---|---|---|
| 2024-12-14 | Listing removed | $550,000 |
| 2024-10-24 | Price change | $550,000 |
| 2024-10-08 | Listed for sale | $565,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-11-01 | $5155.70 | 1.50% | $499,100 | 1.50% |
| 2024-11-01 | $5079.26 | 7.67% | $491,700 | 7.36% |
| 2023-11-01 | $4717.40 | 2.90% | $458,000 | 2.90% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
