2665 Prosperity Ave APT 456, Fairfax, VA, 22031 | $187/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

2665 Prosperity Ave APT 456, Fairfax, VA, 22031 | $187/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
855 sft

2799 Bordeaux Pl, Woodbridge, VA, 22192

3 Bed
2 Bath
1811 sft

15910 Crest Dr, Woodbridge, VA, 22191

2 Bed
1 Bath
930 sft

8383 Buttress Ln APT 401, Manassas, VA, 20110

1 Bed
1 Bath
703 sft

6011 Rosebud Ln APT 101, Centreville, VA, 20121

Nearby investment properties with comparable prices

Currently Rented+ 3 more

1 Bed
1 Bath
741 sft

9490 Virginia Center Blvd UNIT 245, Vienna, VA, 22181

2 Bed
2 Bath
1191 sft

9707 Kings Crown Ct APT 101, Fairfax, VA, 22031

2 Bed
1 Bath
806 sft

3874 Lyndhurst Dr APT 103, Fairfax, VA, 22031

3 Bed
2 Bath
1282 sft

3322 Woodburn Village Dr APT 13, Annandale, VA, 22003

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 Fairfax at 2665 Prosperity Ave APT 456, Fairfax, VA, 22031 earns $187/mo cash flow from $2,324/mo rent with a $1,508/mo payment. Total monthly income totals $2,324/mo, and annual cash flow totals $2,248/yr on $102,168 capital. ROI tracks 22.11% on current figures, and rental yield reads 9.05% at a $308,200 purchase. Equity gained on principal adds $1,989/yr, and 5% annual appreciation supports $85,150 over five years. Five-year ROI reaches 115.65% and total cumulative return in cash sums $118,158. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,324/mo property income instead of your personal income.

Apartment

Built in 2006

N/A lot

$N/A/sqft

$255 monthly HOA

More details about the property

Prime location next to Dunn Loring metro and Merrifield Town center/Harris teeters and MOSAIC. Fresh Paint the entire unit. Gourmet kitchen with granite countertops, stainless steel appliances, wood floors, and a washer and dryer in the unit. Top floor corner studio unit. One assigned garage parking and a storage unit are included. Great amenities include. pool, exercise room, business center, party room, and indoor basketball court. 0.3 miles to Dunn Loring metro. Water is included in the rent. There is a $100 lease signing fee, a move-in fee is $200, and a refundable $350 deposit charged by the building management before moving in. Pets are allowed case by case. Online virtual tour available. Prime location next to Dunn Loring metro and Merrifield Town center/Harris teeters and MOSAIC. Fresh Paint the entire unit. Gourmet kitchen with granite countertops, stainless steel appliances, wood floors, and a washer and dryer in the unit. Top floor corner studio unit. One assigned garage parking and a storage unit are included. Great amenities include. pool, exercise room, business center, party room, and indoor basketball court. 0.3 miles to Dunn Loring metro. Water is included in the rent. There is a $100 lease signing fee, a move-in fee is $200, and a refundable $350 deposit charged by the building management before moving in. Pets are allowed case by case. Online virtual tour available.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22031, Fairfax, VA area.

Housing Distribution

Housing Statistics

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