45488 Pine Trail TerSterlingVA20164
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Sterling at 45488 Pine Trail Ter, Sterling, VA, 20164 earns $99/mo cash flow from $3,476/mo rent with a $2,765/mo payment. Total monthly income totals $3,476/mo, and annual cash flow totals $1,188/yr on $185,852 capital. ROI tracks 20.7% on current figures, and rental yield reads 7.38% at a $564,900 purchase. Equity gained on principal adds $3,645/yr, and 5% annual appreciation supports $156,071 over five years. Five-year ROI reaches 106.8% and total cumulative return in cash sums $198,488. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,476/mo property income instead of your personal income.
Townhouse
Built in 1998
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 20164, Sterling, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,546 (100%) |
| Owner Occupied HU | 10,314 (76.1%) |
| Renter Occupied HU | 2,983 (22.0%) |
| Vacant Housing Units | 249 ( 1.8%) |
| Median Home Value | $598,091 |
| Average Home Value | $678,998 |
Housing Distribution
Address Breakdown
Residential
12,892
Single Family
11,843
Multi-Family
1,049
Businesses
889
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices