








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Investment property for sale in Fairfax at 2655 Prosperity Ave APT 449, Fairfax, VA, 22031 offers a 8.17% rental yield on a $489,999 purchase with $3,337/mo rent. Total monthly income registers $3,337/mo, and a $2,398/mo payment leaves $408/mo available for distribution. Annual cash flow reaches $4,898/yr on $162,435 to close, and return on cash invested stands at 22.92% in year one. Equity gained on principal adds $3,162/yr while 5% annual appreciation supports $135,378 over five years. Portfolio math shows five-year ROI at 118.76% and total cumulative return in cash at $192,900. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,337/mo property income against a $2,398/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2005
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22031, Fairfax, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,528 (100%) |
| Owner Occupied HU | 7,429 (44.9%) |
| Renter Occupied HU | 7,893 (47.8%) |
| Vacant Housing Units | 1,206 ( 7.3%) |
| Median Home Value | $843,161 |
| Average Home Value | $880,098 |
Residential
15,092
Single Family
7,653
Multi-Family
7,439
Businesses
1,734
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Thai Hung Nguyen • Better Homes and Gardens Real Estate Premier
Mls Name: Bright MLS
Mls ID: #VAFX2268794