302 Bodega Ter SELeesburgVA20175
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Leesburg at 302 Bodega Ter SE, Leesburg, VA, 20175 priced at $709,900 pairs $4,381/mo rent with $137/mo cash flow after a $3,475/mo payment. Total monthly income equals $4,381/mo, and annual cash flow comes to $1,643/yr on $233,557 invested. Return on cash invested is 20.76% in year one, and rental yield stands at 7.41% on a $709,900 basis. Equity gained on principal adds $4,581/yr, and 5% annual appreciation accumulates to $196,132 by year five. Five-year ROI measures 107.1% and total cumulative return in cash reaches $250,144. For financing, Ziffy Mortgage’s DSCR program evaluates $4,381/mo property income against a $3,475/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2020
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20175, Leesburg, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,951 (100%) |
| Owner Occupied HU | 9,959 (76.9%) |
| Renter Occupied HU | 2,651 (20.5%) |
| Vacant Housing Units | 341 ( 2.6%) |
| Median Home Value | $800,435 |
| Average Home Value | $881,511 |
Housing Distribution
Address Breakdown
Residential
12,456
Single Family
10,505
Multi-Family
1,951
Businesses
982
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices