4414 Island Pl APT 204, Annandale, VA, 22003 | $308/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

4414 Island Pl APT 204, Annandale, VA, 22003 | $308/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1393 sft

9722 Holmes Pl UNIT 203, Manassas Park, VA, 20111

2 Bed
2 Bath
1393 sft

9710 Handerson Pl UNIT 302, Manassas Park, VA, 20111

2 Bed
2 Bath
1393 sft

9720 Holmes Pl UNIT 2, Manassas Park, VA, 20111

2 Bed
1 Bath
992 sft

8115 Kingsway Ct #264, Springfield, VA, 22152

Nearby investment properties with comparable prices

2 Bed
2 Bath
1498 sft

9720 Holmes Pl UNIT 4, Manassas Park, VA, 20111

$ 326,100

ROI

Cash Flow/m

- Bed
- Bath
- sft

11002 Koman Cir, Manassas, VA, 20109

3 Bed
1 Bath
941 sft

151 Martin Dr, Manassas Park, VA, 20111

3 Bed
2 Bath
1260 sft

14434 Falmouth Dr, Woodbridge, VA, 22193

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 Annandale at 4414 Island Pl APT 204, Annandale, VA, 22003 earns $308/mo cash flow from $2,724/mo rent with a $1,596/mo payment. Total monthly income totals $2,724/mo, and annual cash flow totals $3,694/yr on $108,069 capital. ROI tracks 23.33% on current figures, and rental yield reads 10.03% at a $326,000 purchase. Equity gained on principal adds $2,104/yr, and 5% annual appreciation supports $90,068 over five years. Five-year ROI reaches 122.77% and total cumulative return in cash sums $132,675. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,724/mo property income instead of your personal income.

Condo

Built in 1972

N/A lot

$N/A/sqft

$398 monthly HOA

More details about the property

Spacious 2 Bedroom Condo in Annandale! Located just off of I-495 at Braddock Rd or Little River Tnpk. This second level condo is very original but in good condition and has a generous sized living/dining room combination, with access to the private balcony. Both bedrooms are large with nice sized windows. Two full baths. Plenty of storage and closet space along with a separate storage room in basement of the building. Full size washer & dryer in unit. Community pool and park are within short walk! Condo fee includes trash, gas service, water & sewer, parking, and use of community amenities.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22003, Annandale, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,706 (100%)
Owner Occupied HU	13,207 (67.0%)
Renter Occupied HU	5,721 (29.0%)
Vacant Housing Units	778 ( 3.9%)
Median Home Value	$782,364
Average Home Value	$818,871