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 Bealeton at 3189 Jefferson Blvd, Bealeton, VA, 22712 generates $3,359/mo in rent and, after a $2,178/mo payment, leaves $699/mo in cash flow. Total monthly income is $3,359/mo, and annual cash flow is $8,387/yr on $147,518 invested. Return on cash invested sits at 25.59% in year one, and rental yield is 9.06% on a $445,000 entry. Equity gained on principal adds $2,872/yr, while 5% annual appreciation builds toward $122,945 over five years. Five-year ROI reaches 133.05% and total cumulative return in cash sums $196,268. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,359/mo property income rather than buyer’s personal income.
Townhouse
Built in 2023
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22712, Bealeton, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,926 (100%) |
| Owner Occupied HU | 3,008 (76.6%) |
| Renter Occupied HU | 741 (18.9%) |
| Vacant Housing Units | 177 ( 4.5%) |
| Median Home Value | $490,210 |
| Average Home Value | $574,192 |
Residential
3,692
Single Family
3,648
Multi-Family
44
Businesses
195
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: Sabrina Johnson • Keller Williams Realty/Lee Beaver & Assoc.
Mls Name: Bright MLS
Mls ID: #VAFQ2017556
