








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Fairfax at 3975 Lyndhurst Dr APT 103, Fairfax, VA, 22031 generates $2,150/mo in rent and, after a $1,150/mo payment, leaves $745/mo in cash flow. Total monthly income is $2,150/mo, and annual cash flow is $8,945/yr on $77,903 invested. Return on cash invested sits at 31.39% in year one, and rental yield is 10.98% on a $235,000 entry. Equity gained on principal adds $1,516/yr, while 5% annual appreciation builds toward $64,926 over five years. Five-year ROI reaches 164.16% and total cumulative return in cash sums $127,888. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,150/mo property income rather than buyer’s personal income.
Condo
Built in 1964
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22031, Fairfax, VA area.
| 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 |
Residential
15,092
Single Family
7,653
Multi-Family
7,439
Businesses
1,734
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Katri Hunter • Compass
Mls Name: Bright MLS
Mls ID: #VAFC2005814