3931 Lyndhurst Dr APT 303, Fairfax, VA, 22031 | $618/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

3931 Lyndhurst Dr APT 303, Fairfax, VA, 22031 | $618/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1091 sft

8099 Lacy Dr APT 204, Manassas, VA, 20109

4 Bed
2 Bath
1402 sft

14220 Fallbrook Ln, Woodbridge, VA, 22193

2 Bed
2 Bath
1091 sft

8107 Lacy Dr APT 201, Manassas, VA, 20109

2 Bed
2 Bath
1179 sft

11021 Folksie Ct #89, Manassas, VA, 20109

Nearby investment properties with comparable prices

2 Bed
2 Bath
1060 sft

8818 Tanglewood Ln, Manassas, VA, 20110

2 Bed
2 Bath
1100 sft

14150 Cuddy Loop APT 302, Woodbridge, VA, 22193

2 Bed
2 Bath
1473 sft

9710 Handerson Pl UNIT 207, Manassas Park, VA, 20111

2 Bed
2 Bath
1054 sft

14477 Cool Oak Ln, Centreville, VA, 20121

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 3931 Lyndhurst Dr APT 303, Fairfax, VA, 22031 listed at $318,000 pairs $2,518/mo rent with a $1,556/mo payment to leave $618/mo cash flow. Total monthly income runs $2,518/mo, and annual cash flow reaches $7,410/yr on $105,417 cash to close. Return on cash invested measures 26.94% in year one, and rental yield registers 9.5% at a $318,000 basis. Equity gained on principal adds $2,052/yr, and annual property appreciation at 5% supports $87,858 by year five. Five-year ROI tracks 140.26% and total cumulative return in cash totals $147,863. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,518/mo property income relative to a $1,556/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1964

N/A lot

$N/A/sqft

No HOA

More details about the property

TOP FLOOR/CORNER UNIT: Bright and full of light. Move-in ready and located in the heart of Fairfax City. This well-maintained home has many upgrades. New laminate flooring runs throughout the unit. There are two large bedrooms, including a main suite with a walk-in closet and extra windowsa special feature of this corner unit. The bathroom has been updated with tiles up to the ceiling, newer lights/ toilet/vanity fixtures. Freshly painted with recessed lighting, a walk-in closet, a linen closet, a large hallway closet, and an extra storage area in the basement. In 2024 a new furnace was installed in a separate closet near the balcony. The kitchen includes a gas stove, granite countertops, a decorative backsplash, and stainless steel appliances. There is a separate dining room that connects to a large living room. From there, step out onto your private balcony that overlooks a quiet wooded area. You get one assigned parking spot (#69), one unassigned spot, and plenty of visitor parking. The community offers a large pool, grill and picnic area, playground, car wash area, and basketball courts. The low condo fee includes water and gas. Easy access to I-66, Route 50, and Fairfax Citys popular restaurants and shops. Plus, this unit is about 25 minutes from both DCA National and Dulles (IAD) airports.

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