301 N Beauregard St APT 1114, Alexandria, VA, 22312 | $254/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

301 N Beauregard St APT 1114, Alexandria, VA, 22312 | $254/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2298 sft

9116 Mineola Ct, Manassas, VA, 20111

4 Bed
3 Bath
2189 sft

18301 Nob Hill Dr, Triangle, VA, 22172

Motivated Seller+ 1 more

2 Bed
1 Bath
726 sft

10320 Rein Commons Ct #3H, Burke, VA, 22015

4 Bed
4 Bath
3798 sft

9600 Ritter Rd, Nokesville, VA, 20181

Nearby investment properties with comparable prices

1 Bed
1 Bath
763 sft

5602 Bloomfield Dr SUITE 4, Alexandria, VA, 22312

$ 238,800

ROI

Cash Flow/m

- Bed
- Bath
- sft

12140 Cardamom Dr UNIT 12140, Woodbridge, VA, 22192

1 Bed
1 Bath
749 sft

6300 Stevenson Ave APT 419, Alexandria, VA, 22304

2 Bed
1 Bath
883 sft

1600 Renate Dr APT 204, Woodbridge, VA, 22192

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 Alexandria at 301 N Beauregard St APT 1114, Alexandria, VA, 22312 listed at $239,000 pairs $1,683/mo rent with a $1,170/mo payment to leave $254/mo cash flow. Total monthly income runs $1,683/mo, and annual cash flow reaches $3,049/yr on $79,229 cash to close. Return on cash invested measures 23.76% in year one, and rental yield registers 8.45% at a $239,000 basis. Equity gained on principal adds $1,542/yr, and annual property appreciation at 5% supports $66,031 by year five. Five-year ROI tracks 123.26% and total cumulative return in cash totals $97,656. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,683/mo property income relative to a $1,170/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1968

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to the "townhouse in the sky" residence in The Fountains! This 11th floor one bedroom condo is one of the largest within this building and is a bi-level unit showcasing living/dining/kitchen on the 11th floor with private bedroom along with a full bathroom upstairs on the 12th floor including a separate entrance accessible directly from the 12th floor for convenience. The entire main level on the 11th floor features hardwood flooring and an oversized balcony overlooking the green space. As you go upstairs the hardwood flooring continues to the carpeted bedroom ensuite on the 12th floor . A powder room is adjacent to the kitchen area. Kitchen and bathroom have been updated in the recent years. The Fountains is an amenity rich community featuring a 24/7 front desk concierge, outdoor pool with grilling area, fitness center, basketball and tennis courts, and much more. As a bonus this fabulous one of a kind residence includes an assigned/deeded underground parking space and an assigned storage space. Condo fees include ALL UTILITIES making this an amazing value. Enjoy walking distance convenience to shopping/dining and easy access to all major routes including metro bus directly in front of building to metro station only a couple of miles away. Come enjoy what the west end of Alexandria has to offer! Schedule your private tour and don't miss this opportunity!

Neighborhood Data

Neighborhood data shown for ZIP Code: 22312, Alexandria, VA area.

Housing Distribution

Housing Statistics

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