4617 28th Rd S #B, Arlington, VA, 22206 | $496/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

4617 28th Rd S #B, Arlington, VA, 22206 | $496/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

2 Bed
2 Bath
1090 sft

6301 Stevenson Ave APT 705, Alexandria, VA, 22304

3 Bed
4 Bath
1947 sft

13033 Taxi Dr, Woodbridge, VA, 22193

5 Bed
3 Bath
2205 sft

4811 Kirkdale Dr, Woodbridge, VA, 22193

3 Bed
4 Bath
1781 sft

15337 Inlet Pl, Dumfries, VA, 22025

Nearby investment properties with comparable prices

2 Bed
1 Bath
875 sft

4657 28th Rd S APT C, Arlington, VA, 22206

3 Bed
3 Bath
1424 sft

2903 Williamsburg Ct, Woodbridge, VA, 22191

4 Bed
3 Bath
1780 sft

14732 Endsley Turn, Woodbridge, VA, 22193

3 Bed
2 Bath
991 sft

14458 Meridian Dr, Woodbridge, VA, 22191

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 Arlington at 4617 28th Rd S #B, Arlington, VA, 22206 offers a 8.64% rental yield on a $404,500 purchase with $2,914/mo rent. Total monthly income registers $2,914/mo, and a $1,980/mo payment leaves $496/mo available for distribution. Annual cash flow reaches $5,949/yr on $134,092 to close, and return on cash invested stands at 24.35% in year one. Equity gained on principal adds $2,610/yr while 5% annual appreciation supports $111,756 over five years. Portfolio math shows five-year ROI at 126.36% and total cumulative return in cash at $169,441. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,914/mo property income against a $1,980/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1950

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome home to this sunny and stylishly renovated 2-bedroom, 1-bathroom top-floor condo in the highly sought-after community of The Arlington! This charming home is filled with natural light and features a wonderful blend of comfort and modern updates. Step inside to find new windows, freshly painted walls, new carpet and flooring, and updated lighting that enhance the bright, welcoming feel throughout. The beautifully updated kitchen boasts stainless steel appliances, sleek cabinetry, and ample prep space for everyday cooking and entertaining. The bathroom has also been tastefully renovated with contemporary finishes, creating a clean, relaxing space to unwind. The open-concept living room with a wood-burning fireplace and dining area offers easy flow and overlooks green, tree-filled views the perfect setting for cozy nights at home or for hosting friends. Additional conveniences include an in-unit washer/dryer, generous closet space in both bedrooms, and plenty of resident and guest parking. Ideally located just minutes from Shirlingtons shops, restaurants, theaters, and nightlife, the W&OD Trail, and nearby parks, this home offers unbeatable access to outdoor recreation and vibrant local amenities. Commuting is a breeze with an express bus to the Pentagon and quick access to I-395 and major commuter routes. Pet-friendly too bring your four-legged family members! Beautifully updated and move-in ready, this condo is the perfect opportunity to enjoy the best of convenience, community, and comfort in Arlington!

Neighborhood Data

Neighborhood data shown for ZIP Code: 22206, Arlington, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,942 (100%)
Owner Occupied HU	4,997 (45.7%)
Renter Occupied HU	5,350 (48.9%)
Vacant Housing Units	595 ( 5.4%)
Median Home Value	$591,529
Average Home Value	$622,679