45205 Drowes Ter, Dulles, VA, 20166 | 5.81% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

45205 Drowes Ter, Dulles, VA, 20166 | 5.81% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
2080 sft

42558 Antonia Ter, Sterling, 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
1635 sft

Drowes Ter HOMESITE 609, Sterling, VA, 20166

Nearby investment properties with comparable prices

3 Bed
4 Bath
2230 sft

43515 Wheadon Ter, Chantilly, VA, 20152

3 Bed
2 Bath
1792 sft

Sanctuary Way, Bristow, VA, 20136

3 Bed
3 Bath
1588 sft

4362 Cub Run Rd, Chantilly, VA, 20151

3 Bed
3 Bath
2380 sft

43362 Wayfarer Sq, Chantilly, VA, 20152

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 45205 Drowes Ter, Dulles, VA, 20166 generates $3,390/mo in rent, after a $3,426/mo payment. Total monthly income is $3,390/mo. Return on cash invested sits at 15.92% in year one, and rental yield is 5.81% on a $699,990 entry. Equity gained on principal adds $4,517/yr, while 5% annual appreciation builds toward $193,394 over five years. Five-year ROI reaches 81.15% and total cumulative return in cash sums $186,877. 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 10K IN CLOSING COST ASSISTANCE WITH USE OF APPROVED LENDER AND TITLE.** This stunning 2-level end-unit condo offers a perfect blend of modern living and natural beauty, with breathtaking views of the adjacent nature preserve. Featuring a spacious open-concept layout, the home is bathed in natural light thanks to its extra windows as an end unit. The highlight is the private rooftop terrace, ideal for relaxing or entertaining while enjoying the serene surroundings. Inside, the kitchen is fully equipped for home cooking with upgraded appliances and a oversized island, and the living area provides an inviting space to unwind. The condo also includes three well-sized bedrooms, ample closet space, and a convenient 1-car garage. Whether youre looking for a peaceful retreat or a home close to nature, this condo delivers with its perfect balance of privacy, luxury, and outdoor charm. *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