Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
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 Brambleton at 42492 Mayflower Ter UNIT 104, Brambleton, VA, 20148 generates $2,400/mo in rent and, after a $1,540/mo payment, leaves $373/mo in cash flow. Total monthly income is $2,400/mo, and annual cash flow is $4,478/yr on $104,290 invested. Return on cash invested sits at 24.2% in year one, and rental yield is 9.15% on a $314,600 entry. Equity gained on principal adds $2,030/yr, while 5% annual appreciation builds toward $86,918 over five years. Five-year ROI reaches 126.24% and total cumulative return in cash sums $131,652. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,400/mo property income rather than buyer’s personal income.
Condo
Built in 2005
N/A lot
$N/A/sqft
$146 monthly HOA
Neighborhood data shown for ZIP Code: 20148, Ashburn, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,175 (100%) |
| Owner Occupied HU | 17,961 (81.0%) |
| Renter Occupied HU | 3,846 (17.3%) |
| Vacant Housing Units | 368 ( 1.7%) |
| Median Home Value | $863,732 |
| Average Home Value | $896,827 |
Residential
21,379
Single Family
19,635
Multi-Family
1,744
Businesses
371
Date | Event | Price |
|---|---|---|
| 2025-06-04 | Listing removed | N/A |
| 2024-11-20 | Listing removed | $315,000 |
| 2024-10-27 | Contingent | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-11-05 | $2369.36 | -4.59% | $294,330 | 2.52% |
| 2024-11-05 | $2483.42 | 9.24% | $287,100 | 10.51% |
| 2023-11-05 | $2273.26 | 6.00% | $259,800 | 7.82% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
