45199 Drowes Ter, Dulles, VA, 20166 | 6.16% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

45199 Drowes Ter, Dulles, VA, 20166 | 6.16% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2308 sft

20829 Cloongee Ter, Dulles, VA, 20166

4 Bed
4 Bath
2932 sft

42444 Dogwood Glen Sq, Sterling, VA, 20166

4 Bed
4 Bath
1800 sft

42508 Invergordon Ter, Sterling, VA, 20166

3 Bed
3 Bath
2308 sft

Cloongee Ter HOMESITE 1004, Sterling, VA, 20166

Nearby investment properties with comparable prices

3 Bed
3 Bath
2500 sft

43789 Metro Ter, Ashburn, VA, 20147

3 Bed
3 Bath
2501 sft

21813 Express Ter #1116, Ashburn, VA, 20147

3 Bed
3 Bath
2446 sft

21825 Express Ter #110, Ashburn, VA, 20147

3 Bed
3 Bath
2531 sft

21813 Express Ter, Ashburn, VA, 20147

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

Rental property for sale in Dulles at 45199 Drowes Ter, Dulles, VA, 20166 generates $3,390/mo in rent, after a $3,230/mo payment. Total monthly income is $3,390/mo. Return on cash invested sits at 16.99% in year one, and rental yield is 6.16% on a $659,990 entry. Equity gained on principal adds $4,259/yr, while 5% annual appreciation builds toward $182,343 over five years. Five-year ROI reaches 86.91% and total cumulative return in cash sums $188,718. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,390/mo property income rather than buyer’s personal income.

Townhouse

Built in 2025

2,328 sqft lot

$N/A/sqft

No HOA

More details about the property

*OFFERING UP TO 20K IN CLOSING COST ASSISTANCE WITH USE OF APPROVED LENDER AND TITLE.* Enter the Clarendon from either the main front entrance or the private entrance through the rear garage. Both entry points lead to the main living level which opens to the dining room and an adjacent powder room. The center kitchen showcases an open design with upgraded stainless steel KitchenAid Appliances, a pantry, and an oversized 12' island. Continue to the rear of the main level, where the great room seamlessly connects to an outside covered lanai. The primary suite includes an enormous walk-in closet and an ensuite bath equipped with a dual sink vanity, a walk-in shower with a seat, frameless shower door, two shower heads, and a private water closet. Additionally, there are two generously sized secondary bedrooms, a full bath with a dual sink vanity, and a conveniently placed laundry room on the upper level with a wash basin and included washer and dryer. *Photos may not be of actual home. Photos may be of similar home/floorplan if home is under construction or if this is a base price listing.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20166, Sterling, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,071 (100%)
Owner Occupied HU	2,937 (48.4%)
Renter Occupied HU	2,856 (47.0%)
Vacant Housing Units	278 ( 4.6%)
Median Home Value	$704,199
Average Home Value	$729,534