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 Chantilly at 43134 Watercrest Sq UNIT 200, Chantilly, VA, 20152 generates $2,616/mo in rent and, after a $1,982/mo payment, leaves $195/mo in cash flow. Total monthly income is $2,616/mo, and annual cash flow is $2,343/yr on $134,258 invested. Return on cash invested sits at 21.65% in year one, and rental yield is 7.75% on a $405,000 entry. Equity gained on principal adds $2,613/yr, while 5% annual appreciation builds toward $111,894 over five years. Five-year ROI reaches 111.94% and total cumulative return in cash sums $150,290. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,616/mo property income rather than buyer’s personal income.
Condo
Built in 1998
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20152, Chantilly, VA area.
| 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 |
Residential
11,349
Single Family
11,349
Multi-Family
0
Businesses
473
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: Sarah Moorman • Samson Properties
Mls Name: Bright MLS
Mls ID: #VALO2107508
