3975 Lyndhurst Dr APT 103, Fairfax, VA, 22031 | $745/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

3975 Lyndhurst Dr APT 103, Fairfax, VA, 22031 | $745/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
682 sft

5835 Cove Landing Rd APT 204, Burke, VA, 22015

Investment Property+ 1 more

1 Bed
1 Bath
984 sft

10604 Provincial Dr APT 204, Manassas, VA, 20109

Motivated Seller+ 1 more

1 Bed
1 Bath
831 sft

5842 Orchard Hill Ct #5842, Clifton, VA, 20124

2 Bed
1 Bath
952 sft

8534 Burwell Rd, Catlett, VA, 20119

Nearby investment properties with comparable prices

1 Bed
1 Bath
625 sft

15645 Horseshoe Ln, Woodbridge, VA, 22191

$ 238,800

ROI

Cash Flow/m

- Bed
- Bath
- sft

12140 Cardamom Dr UNIT 12140, Woodbridge, VA, 22192

1 Bed
1 Bath
625 sft

15603 Horseshoe Ln #603, Woodbridge, VA, 22191

2 Bed
2 Bath
794 sft

7593 Gales Ct APT 1, 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

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

More details about the property

Welcome to this charming and spacious 1-bedroom, 1-bathroom condo conveniently located on the first floor! This inviting home features a bright and open living area with stylish laminate floors, perfect for relaxing or entertaining. The renovated kitchen offers ample cabinet space, modern finishes, and flows seamlessly into a cozy dining nookideal for everyday meals or hosting guests. Additional perks include a reserved parking space and a dedicated storage cage, providing both convenience and extra room for your belongings. Condo fees covers all utilities except electricity! Located in a prime Fairfax location near shops, restaurants, and public transportation, this beautifully updated condo offers comfort, style, and unbeatable convenience. All square footage is approximate. If buyer chooses KVS Title for settlement, they will receive a $500 closing cost credit from KVS.

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