42791 Flannigan Ter, Chantilly, VA, 20152 | $323/mo Cash Flow

Pending

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1354 sft

9929 Loudoun Ave, Manassas, VA, 20109

2 Bed
2 Bath
1150 sft

13366 Hungerford Pl, Herndon, VA, 20170

2 Bed
2 Bath
1155 sft

13626 Forest Pond Ct, Centreville, VA, 20121

2 Bed
2 Bath
945 sft

7753 New Providence Dr APT 79, Falls Church, VA, 22042

Nearby investment properties with comparable prices

1 Bed
2 Bath
899 sft

8183 Carnegie Hall Ct APT 209, Vienna, VA, 22180

2 Bed
2 Bath
1040 sft

11402P Gate Hill Pl #63, Reston, VA, 20194

3 Bed
3 Bath
1526 sft

12149 Salemtown Dr, Woodbridge, VA, 22192

4 Bed
2 Bath
896 sft

15301 Seneca Rd, Germantown, MD, 20874

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 Chantilly at 42791 Flannigan Ter, Chantilly, VA, 20152 listed at $510,000 pairs $3,371/mo rent with a $2,496/mo payment to leave $323/mo cash flow. Total monthly income runs $3,371/mo, and annual cash flow reaches $3,870/yr on $167,790 cash to close. Return on cash invested measures 22.37% in year one, and rental yield registers 7.93% at a $510,000 basis. Equity gained on principal adds $3,291/yr, and annual property appreciation at 5% supports $140,904 by year five. Five-year ROI tracks 115.71% and total cumulative return in cash totals $194,151. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,371/mo property income relative to a $2,496/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 2004

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20152, Chantilly, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,428 (100%)
Owner Occupied HU	9,952 (87.1%)
Renter Occupied HU	1,448 (12.7%)
Vacant Housing Units	28 ( 0.2%)
Median Home Value	$833,973
Average Home Value	$867,696