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 Alexandria at 301 N Beauregard St APT 1110, Alexandria, VA, 22312 generates $2,287/mo in rent and, after a $965/mo payment, leaves $266/mo in cash flow. Total monthly income is $2,287/mo, and annual cash flow is $3,186/yr on $65,339 invested. Return on cash invested sits at 24.79% in year one, and rental yield is 13.92% on a $197,100 entry. Equity gained on principal adds $1,272/yr, while 5% annual appreciation builds toward $54,455 over five years. Five-year ROI reaches 134.36% and total cumulative return in cash sums $87,789. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,287/mo property income rather than buyer’s personal income.
Condo
Built in 1968
N/A lot
$N/A/sqft
$793 monthly HOA
Neighborhood data shown for ZIP Code: 22312, Alexandria, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,596 (100%) |
| Owner Occupied HU | 5,947 (51.3%) |
| Renter Occupied HU | 5,120 (44.2%) |
| Vacant Housing Units | 529 ( 4.6%) |
| Median Home Value | $680,650 |
| Average Home Value | $777,590 |
Residential
11,837
Single Family
6,511
Multi-Family
5,326
Businesses
889
Date | Event | Price |
|---|---|---|
| 2024-11-03 | Listing removed | $1,750 |
| 2024-10-28 | Listed for rent | $1,750 |
| 2024-10-05 | Listing removed | $1,750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-11-01 | $2175.44 | 5.54% | $191,669 | 5.54% |
| 2024-11-01 | $2061.30 | 4.48% | $181,612 | 2.17% |
| 2023-11-01 | $1973.00 | 2.81% | $177,761 | 2.84% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
