3904 Egan Dr, Fairfax, VA, 22030 | $207/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

3904 Egan Dr, Fairfax, VA, 22030 | $207/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
4307 sft

13389 Caballero Way, Clifton, VA, 20124

4 Bed
4 Bath
2910 sft

7687 Hamelin Ln, Gainesville, VA, 20155

6 Bed
4 Bath
4552 sft

15333 Wits End Dr, Woodbridge, VA, 22193

5 Bed
4 Bath
3087 sft

13419 Carrageen Dr, Manassas, VA, 20112

Nearby investment properties with comparable prices

4 Bed
3 Bath
2800 sft

15303 Harmony Hill Ct, Centreville, VA, 20120

4 Bed
3 Bath
2220 sft

15306 Whispering Glen Ct, Centreville, VA, 20120

3 Bed
4 Bath
2718 sft

13752 Senea Dr, Gainesville, VA, 20155

Airbnb Potential+ 1 more

3 Bed
4 Bath
3466 sft

13716 Senea Dr, Gainesville, VA, 20155

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 Fairfax at 3904 Egan Dr, Fairfax, VA, 22030 listed at $724,900 pairs $4,540/mo rent with a $3,548/mo payment to leave $207/mo cash flow. Total monthly income runs $4,540/mo, and annual cash flow reaches $2,480/yr on $238,492 cash to close. Return on cash invested measures 21.1% in year one, and rental yield registers 7.52% at a $724,900 basis. Equity gained on principal adds $4,678/yr, and annual property appreciation at 5% supports $200,277 by year five. Five-year ROI tracks 108.92% and total cumulative return in cash totals $259,761. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,540/mo property income relative to a $3,548/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1959

0.38 Acres lot

$N/A/sqft

No HOA

More details about the property

Renovated 3 BR, 2 bath (PLUS DEN) BRICK Rambler w/ over $70K in upgrades from 2022 thru 2025! NEW HVAC & Hot Water Heater (2025), Roof & Gutters (2022), Kitchen Appliances/Cabinets/Counters/Fixtures, Bath Vanities/Lights/Sink Fixtures (2022), Gas Fireplace in Living Room, Dining Room walks-out to large deck and expansive, LEVEL, fenced backyard with HUGE 17'x10' Shed for additional storage. Pull down attic stairs in main level hallway to floored attic storage, Basement utility room with storage too!. OFF STREET parking for 2 cars in driveway. Laundry Room with full sized washer and dryer. Basement Den could easily be 4th BR with addition of a larger (Egress) window! Basement Den already has an above-ground window, but adding a window well with an egress window would make it a 4th bedroom. Space for a bath in basement available too. Move-In Ready but SO MUCH POTENTIAL to expand this home as needed. 1.6 miles to Wegmans, additional Grocers even CLOSER, Minutes to dining, parks, Fairfax City Historic District events, I-66, and 4.5 miles to Vienna Metro!

Neighborhood Data

Neighborhood data shown for ZIP Code: 22030, Fairfax, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	22,465 (100%)
Owner Occupied HU	12,553 (55.9%)
Renter Occupied HU	8,545 (38.0%)
Vacant Housing Units	1,367 ( 6.1%)
Median Home Value	$752,536
Average Home Value	$818,132