3105 Buccaneer Ct APT 201, Fairfax, VA, 22031 | $1,129/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

3105 Buccaneer Ct APT 201, Fairfax, VA, 22031 | $1,129/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1966 sft

15777 Widewater Dr, Dumfries, VA, 22025

4 Bed
4 Bath
2138 sft

15469 Port Washington Ct, Dumfries, VA, 22025

2 Bed
3 Bath
2842 sft

9570 Tay Creek Dr, Bristow, VA, 20136

3 Bed
4 Bath
1790 sft

12923 Freestone Ct, Woodbridge, VA, 22192

Nearby investment properties with comparable prices

Investment Property+ 1 more

3 Bed
2 Bath
1224 sft

3509 Beale Ct, Woodbridge, VA, 22193

2 Bed
2 Bath
1091 sft

8107 Lacy Dr APT 201, Manassas, VA, 20109

2 Bed
2 Bath
933 sft

5632 Willoughby Newton Dr UNIT 32, Centreville, VA, 20120

2 Bed
2 Bath
1091 sft

8091 Lacy Dr, Manassas, VA, 20109

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

Rental property for sale in Fairfax at 3105 Buccaneer Ct APT 201, Fairfax, VA, 22031 generates $3,132/mo in rent and, after a $1,640/mo payment, leaves $1,129/mo in cash flow. Total monthly income is $3,132/mo, and annual cash flow is $13,549/yr on $111,053 invested. Return on cash invested sits at 32.11% in year one, and rental yield is 11.22% on a $335,000 entry. Equity gained on principal adds $2,162/yr, while 5% annual appreciation builds toward $92,554 over five years. Five-year ROI reaches 168.04% and total cumulative return in cash sums $186,608. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,132/mo property income rather than buyer’s personal income.

Condo

Built in 1973

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to 3105 Buccaneer Court a beautifully renovated 2-bedroom, 2-bath condo in Hawthorne Village, one of Fairfaxs best-kept secrets. Tucked away on a non-thru street at the back of the community, this top-floor corner unit home offers both privacy and convenience, surrounded by green space and community amenities. Hawthorne Village residents enjoy walking paths, lush open lawns, an outdoor pool, tot lots, and on-site managementall within minutes of the City of Fairfax, downtown Vienna, and the Mosaic District. Inside, the condo has been thoughtfully updated with luxury vinyl plank flooring, modern lighting, a new HVAC unit, a new electrical panel and refreshed bathrooms, including a newly tiled shower in the primary suite and updated vanities and fixtures. The renovated kitchen features timeless white shaker cabinets, stylish countertops and backsplash, and stainless steel appliances. A rare highlight for condo living is the formal dining room, perfectly positioned between the kitchen and living roomideal for entertaining. The spacious living area provides flexible layout options, including room for a home office, and opens to a private covered balcony overlooking trees and community green space. Both bedrooms and baths are set apart down the hall for privacy, with multiple closets plus extra storage included. The monthly condo fee covers two parking spots, heating, cooling, water/sewer, electricity and trash for added ease. Located in the sought-after Oakton school pyramid, this home offers quick access to Vienna Metro, shopping centers, and a wide variety of restaurants. If youre seeking a move-in-ready property with a functional floor plan in a charming Fairfax County setting, this one checks every box.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22031, Fairfax, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,528 (100%)
Owner Occupied HU	7,429 (44.9%)
Renter Occupied HU	7,893 (47.8%)
Vacant Housing Units	1,206 ( 7.3%)
Median Home Value	$843,161
Average Home Value	$880,098