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 Occoquan at 431 Fortress Way #431, Occoquan, VA, 22125 generates $3,120/mo in rent and, after a $2,202/mo payment, leaves $431/mo in cash flow. Total monthly income is $3,120/mo, and annual cash flow is $5,167/yr on $149,142 invested. Return on cash invested sits at 23.37% in year one, and rental yield is 8.32% on a $449,900 entry. Equity gained on principal adds $2,903/yr, while 5% annual appreciation builds toward $124,299 over five years. Five-year ROI reaches 121.14% and total cumulative return in cash sums $180,670. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,120/mo property income rather than buyer’s personal income.
Condo
Built in 1989
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22125, Occoquan, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 480 (100%) |
| Owner Occupied HU | 317 (66.0%) |
| Renter Occupied HU | 142 (29.6%) |
| Vacant Housing Units | 21 ( 4.4%) |
| Median Home Value | $615,476 |
| Average Home Value | $669,125 |
Residential
1
Single Family
1
Multi-Family
0
Businesses
152
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: Patrick Sowers • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAPW2109248
