4530 Airlie Way, Annandale, VA, 22003 | $779/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

4530 Airlie Way, Annandale, VA, 22003 | $779/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
4032 sft

6412 Emerald Green Ct, Centreville, VA, 20121

4 Bed
4 Bath
2892 sft

7109 Sontag Way, Springfield, VA, 22153

4 Bed
4 Bath
2716 sft

7645 Fallswood Way, Lorton, VA, 22079

4 Bed
4 Bath
3448 sft

8553 Barrow Furnace Ln, Lorton, VA, 22079

Nearby investment properties with comparable prices

3 Bed
3 Bath
1540 sft

8316 Garfield Ct, Springfield, VA, 22152

3 Bed
4 Bath
1320 sft

5603 Stillwater Ct, Burke, VA, 22015

4 Bed
3 Bath
2117 sft

9715 Botsford Rd, Manassas, VA, 20109

3 Bed
4 Bath
2452 sft

4956 Schuyler Dr, Annandale, VA, 22003

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 Annandale at 4530 Airlie Way, Annandale, VA, 22003 generates $4,366/mo in rent and, after a $2,937/mo payment, leaves $779/mo in cash flow. Total monthly income is $4,366/mo, and annual cash flow is $9,348/yr on $197,400 invested. Return on cash invested sits at 24.8% in year one, and rental yield is 8.73% on a $599,999 entry. Equity gained on principal adds $3,872/yr, while 5% annual appreciation builds toward $165,769 over five years. Five-year ROI reaches 128.73% and total cumulative return in cash sums $254,111. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,366/mo property income rather than buyer’s personal income.

Townhouse

Built in 1973

1,600 sqft lot

$N/A/sqft

No HOA

More details about the property

3 level townhouse in the sought after Pinecrest Heights community. Sparkling hardwood floors throughout the main floor. The eat-in kitchen features custom cabinets, stainless steel appliance (including a wine refrigerator) and granite countertops. Also on the main floor is the open concept dining and living room area and a half bath. The glass sliding doors, located in the dining room, open to a fully fenced, landscaped backyard. The carpeted upstairs has 3 bedrooms (the large primary has an ensuite) and 2 full baths. The basement has LVP flooring, a wood burning fireplace, a family room and a bonus room. New attic insulation, R-39 added in 2024. Entire exterior painted 2025. Close to everything this is a great property in a great location. It will not last long.

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