4119 Dawn Valley CtChantillyVA20151
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Chantilly at 4119 Dawn Valley Ct, Chantilly, VA, 20151 generates $3,362/mo in rent and, after a $2,378/mo payment, leaves $458/mo in cash flow. Total monthly income is $3,362/mo, and annual cash flow is $5,491/yr on $161,076 invested. Return on cash invested sits at 23.32% in year one, and rental yield is 8.3% on a $485,900 entry. Equity gained on principal adds $3,135/yr, while 5% annual appreciation builds toward $134,245 over five years. Five-year ROI reaches 120.85% and total cumulative return in cash sums $194,661. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,362/mo property income rather than buyer’s personal income.
Townhouse
Built in 1984
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20151, Chantilly, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,454 (100%) |
| Owner Occupied HU | 6,360 (75.2%) |
| Renter Occupied HU | 1,820 (21.5%) |
| Vacant Housing Units | 274 ( 3.2%) |
| Median Home Value | $749,874 |
| Average Home Value | $773,537 |
Housing Distribution
Address Breakdown
Residential
8,095
Single Family
6,936
Multi-Family
1,159
Businesses
2,145
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices