2701 Bellforest Ct APT 205, Vienna, VA, 22180 | $127/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

2701 Bellforest Ct APT 205, Vienna, VA, 22180 | $127/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1287 sft

13357 Connor Dr APT F, Centreville, VA, 20120

4 Bed
3 Bath
1999 sft

2205 Culpeper Dr, Woodbridge, VA, 22191

4 Bed
3 Bath
1811 sft

3416 Braddock Dr, Woodbridge, VA, 22193

3 Bed
3 Bath
1452 sft

14646 Olde Kent Rd, Centreville, VA, 20120

Nearby investment properties with comparable prices

3 Bed
4 Bath
1618 sft

14100 Autumn Cir, Centreville, VA, 20121

4 Bed
4 Bath
2087 sft

12766 Captains Cv, Woodbridge, VA, 22192

2 Bed
4 Bath
2080 sft

12844 Mill House Ct, Woodbridge, VA, 22192

2 Bed
2 Bath
1415 sft

3700 Havertill Ln #1201, Woodbridge, VA, 22193

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 Vienna at 2701 Bellforest Ct APT 205, Vienna, VA, 22180 listed at $509,900 pairs $3,175/mo rent with a $2,496/mo payment to leave $127/mo cash flow. Total monthly income runs $3,175/mo, and annual cash flow reaches $1,519/yr on $167,757 cash to close. Return on cash invested measures 20.97% in year one, and rental yield registers 7.47% at a $509,900 basis. Equity gained on principal adds $3,290/yr, and annual property appreciation at 5% supports $140,876 by year five. Five-year ROI tracks 108.2% and total cumulative return in cash totals $181,508. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,175/mo property income relative to a $2,496/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1998

N/A lot

$N/A/sqft

No HOA

More details about the property

Come fall in love with this meticulously maintained 2-bedroom, 2-bath condo in the highly sought-after Westbriar Condominiums. This thoughtfully designed home features a split floor plan, providing privacy and comfort with the kitchen and living area separating the primary suite from the second bedroom and bathroom. The dining area just off the kitchen is perfect for casual meals or entertaining guests. Enjoy cozy evenings by the gas fireplace, or step out onto your private terrace to sip your morning coffee, unwind with an evening drink, or simply relax outdoors. For added convenience and peace of mind, the unit includes secured underground parking with 2 assigned spaces and the largest storage unit in the building. Located just minutes from Dunn Loring Metro and the vibrant Mosaic District, youll have easy access to top-tier shopping, dining, and entertainment options. Dont miss your chance to own in one of the areas most convenient and vibrant communities! Updates: All new carpet and blinds installed in 2022, brand new quartz kitchen counter tops installed in 2025, HVAC unit ages: indoor 2018 and outdoor 2016, both inspected in June 2025 with no issues, hallway bathroom renovated in 2025 with a bath-fitter shower, which comes with a transferable life-time shower guarantee, primary bathroom renovated in 2024, primary bathroom fan features automatic sensor and timer, main living room lights have a movie mode, turn light switch on and off in quick succession to turn on, unit storage number is 20 (Directions: Go to G2 via the elevator, make a left u turn out of the elevator and head for parking spot 26, ours is 28. Walk to the back of parking spot (towards the wall) . The storage unit is door on the right opposite unit 24), community gym & spa pool located on Manhattan Pl. behind the townhouses at the back of the condo building.