3.2.0 C - Cole Plan, The Flats at Heathcote Village by Del Webb, Haymarket, VA, 20169 | $163/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

3.2.0 C - Cole Plan, The Flats at Heathcote Village by Del Webb, Haymarket, VA, 20169 | $163/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2763 sft

6152 Amber Ln, Haymarket, VA, 20169

2.2.0 H - Harper Plan, The Flats at Heathcote Village by Del Webb

2 Bed
2 Bath
1445 sft

2.2.0 H - Harper Plan, The Flats at Heathcote Village by Del Webb, Haymarket, VA, 20169

2.2.0 A - Avery Plan, The Flats at Heathcote Village by Del Webb

2 Bed
2 Bath
1475 sft

2.2.0 A - Avery Plan, The Flats at Heathcote Village by Del Webb, Haymarket, VA, 20169

3 Bed
3 Bath
3531 sft

6152 Amber Ln #2, Haymarket, VA, 20169

Nearby investment properties with comparable prices

3 Bed
3 Bath
1040 sft

6439 Lancaster Dr, Warrenton, VA, 20187

3 Bed
2 Bath
1620 sft

11100 Mount Zion Church Rd, Brandy Station, VA, 22714

3 Bed
3 Bath
2700 sft

9144 Arctic Fox Way, Bealeton, VA, 22712

1 Bed
2 Bath
1230 sft

Walker Dr #A-101, Warrenton, VA, 20186

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

Total monthly income is $3,480/mo, and annual cash flow is $1,953/yr on $182,592 cash. Return on cash invested measures 21.13% in year one, and rental yield stands at 7.52% at a $554,990 entry. Equity gained on principal adds $3,581/yr while 5% annual appreciation compounds into $153,334 by year five. Five-year ROI records 109.07% and total cumulative return in cash reaches $199,156. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,480/mo property income versus a $2,716/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Cole is setup to easier accommodate guests with three bedrooms and hallway access to the second bathroom. The owner's suite features a large walk-in closet and an owner's bath with dual sinks. The kitchen features a large island and opens to a dining area that extends into a light-filled great room.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20169, Haymarket, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,942 (100%)
Owner Occupied HU	9,146 (92.0%)
Renter Occupied HU	612 ( 6.2%)
Vacant Housing Units	184 ( 1.9%)
Median Home Value	$788,654
Average Home Value	$799,321