3961 Lyndhurst Dr APT 103, Fairfax, VA, 22031 | $702/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

3961 Lyndhurst Dr APT 103, Fairfax, VA, 22031 | $702/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1424 sft

2903 Williamsburg Ct, Woodbridge, VA, 22191

3 Bed
2 Bath
1000 sft

15639 Horseshoe Ln, Woodbridge, VA, 22191

3 Bed
4 Bath
1960 sft

3071 Antrim Cir, Dumfries, VA, 22026

2 Bed
2 Bath
1090 sft

8186 Winstead Pl APT 201, Manassas, VA, 20109

Nearby investment properties with comparable prices

2 Bed
2 Bath
1054 sft

14477 Cool Oak Ln, Centreville, VA, 20121

2 Bed
2 Bath
1100 sft

14150 Cuddy Loop APT 302, Woodbridge, VA, 22193

2 Bed
2 Bath
1098 sft

9200 Azure Ct APT 201, Manassas, VA, 20110

2 Bed
2 Bath
968 sft

14807 Rydell Rd APT 303, 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 3961 Lyndhurst Dr APT 103, Fairfax, VA, 22031 offers a 9.81% rental yield on a $319,000 purchase with $2,609/mo rent. Total monthly income registers $2,609/mo, and a $1,561/mo payment leaves $702/mo available for distribution. Annual cash flow reaches $8,429/yr on $105,749 to close, and return on cash invested stands at 27.88% in year one. Equity gained on principal adds $2,058/yr while 5% annual appreciation supports $88,134 over five years. Portfolio math shows five-year ROI at 145.33% and total cumulative return in cash at $153,685. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,609/mo property income against a $1,561/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1964

N/A lot

$N/A/sqft

No HOA

More details about the property

Stunning Fully Renovated Main-Level Condo in the Heart of Fairfax City Welcome home to this beautifully updated 2-bed, 1-bath condo offering effortless, modern living in the highly convenient Lyndhurst community. This move-in ready unit has been fully renovated from top to bottom, featuring a brand-new kitchen, new bathroom, new lighting, new flooring, fresh paint, and a brand-new HVAC systemall completed in 2024/2025 for total peace of mind. The open-concept living and dining space is filled with natural light and flows seamlessly to a private patio, perfect for morning coffee or unwinding outdoors. The sleek new kitchen features upgraded cabinetry, upgraded countertops , and stylish fixturesideal for both cooking and entertaining. The spacious bedroom offers ample closet space, and the fully renovated bathroom showcases modern finishes and a fresh, timeless look. With everything updated, you get the benefit of new-construction living without the new-construction price tag.

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