2700 Bellforest Ct APT 210, Vienna, VA, 22180 | $273/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
- Bath
475 sft

2030 F St NW APT 1008, Washington, DC, 20006

2 Bed
2 Bath
1361 sft

14801 Pennfield Cir APT 302, Silver Spring, MD, 20906

1 Bed
1 Bath
760 sft

255 W Falls Station Boulevard Fls #806, Church, VA, 22046

1 Bed
1 Bath
729 sft

134 Birch St #A-4, Falls Church, VA, 22046

Nearby investment properties with comparable prices

1 Bed
1 Bath
624 sft

1545 18th St NW UNIT 905, Washington, DC, 20036

3 Bed
2 Bath
1494 sft

10401 Grosvenor Pl APT 501, Rockville, MD, 20852

3 Bed
3 Bath
1634 sft

14774 Candlewood Ct, Woodbridge, VA, 22191

2 Bed
2 Bath
1232 sft

43300 Marymount Ter UNIT 301, Ashburn, VA, 20147

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

Rental property for sale in Vienna at 2700 Bellforest Ct APT 210, Vienna, VA, 22180 generates $2,957/mo in rent and, after a $2,198/mo payment, leaves $273/mo in cash flow. Total monthly income is $2,957/mo, and annual cash flow is $3,271/yr on $148,844 invested. Return on cash invested sits at 22.11% in year one, and rental yield is 7.9% on a $449,000 entry. Equity gained on principal adds $2,897/yr, while 5% annual appreciation builds toward $124,050 over five years. Five-year ROI reaches 114.35% and total cumulative return in cash sums $170,200. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,957/mo property income rather than buyer’s personal income.

Condo

Built in 1999

N/A lot

$N/A/sqft

No HOA