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 Vienna at 2711 Bellforest Ct APT 109, Vienna, VA, 22180 generates $3,108/mo in rent and, after a $2,247/mo payment, leaves $364/mo in cash flow. Total monthly income is $3,108/mo, and annual cash flow is $4,365/yr on $152,159 invested. Return on cash invested sits at 22.78% in year one, and rental yield is 8.13% on a $459,000 entry. Equity gained on principal adds $2,962/yr, while 5% annual appreciation builds toward $126,813 over five years. Five-year ROI reaches 117.95% and total cumulative return in cash sums $179,471. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,108/mo property income rather than buyer’s personal income.
Condo
Built in 1998
N/A lot
$N/A/sqft
No HOA
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: Erika Garcia • Long & Foster Real Estate, Inc.
Mls Name: Bright MLS
Mls ID: #VAFX2270210
