3618 Wharf Ln, Triangle, VA, 22172 | $334/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
970 sft

7807 Dassett Ct APT 302, Annandale, VA, 22003

2 Bed
1 Bath
740 sft

4221 Americana Dr APT 203, Annandale, VA, 22003

2 Bed
1 Bath
1262 sft

4480 Phillips Rd, La Plata, MD, 20646

2 Bed
1 Bath
788 sft

7419 Little River Tpke APT 202, Annandale, VA, 22003

Nearby investment properties with comparable prices

2 Bed
3 Bath
1200 sft

10933 Postern Ct, Manassas, VA, 20109

3 Bed
3 Bath
1080 sft

33 Bristol Ct, Stafford, VA, 22556

2 Bed
2 Bath
1093 sft

8003 Copperfield Way, Manassas, VA, 20109

2 Bed
2 Bath
1091 sft

8103 Lacy Dr APT 303, 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

Investment property for sale in Triangle at 3618 Wharf Ln, Triangle, VA, 22172 earns $334/mo cash flow from $2,724/mo rent with a $1,957/mo payment. Total monthly income totals $2,724/mo, and annual cash flow totals $4,005/yr on $132,567 capital. ROI tracks 22.93% on current figures, and rental yield reads 8.17% at a $399,900 purchase. Equity gained on principal adds $2,580/yr, and 5% annual appreciation supports $110,485 over five years. Five-year ROI reaches 118.76% and total cumulative return in cash sums $157,436. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,724/mo property income instead of your personal income.

Townhouse

Built in 1988

2,596 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 22172, Triangle, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,876 (100%)
Owner Occupied HU	2,231 (57.6%)
Renter Occupied HU	1,539 (39.7%)
Vacant Housing Units	106 ( 2.7%)
Median Home Value	$606,909
Average Home Value	$603,662