4628 28th Rd S APT A, Arlington, VA, 22206 | $311/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

4628 28th Rd S APT A, Arlington, VA, 22206 | $311/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
941 sft

146 Polk Dr, Manassas Park, VA, 20111

3 Bed
2 Bath
1302 sft

14653 Endsley Turn, Woodbridge, VA, 22193

3 Bed
3 Bath
1320 sft

1810 Fort Pulaski Ct, Dumfries, VA, 22026

2 Bed
2 Bath
990 sft

9278 Cardinal Forest Ln UNIT 301, Lorton, VA, 22079

Nearby investment properties with comparable prices

2 Bed
3 Bath
1242 sft

3810 Steppes Ct SUITE 3810-B, Falls Church, VA, 22041

Investment Property+ 1 more

3 Bed
3 Bath
1632 sft

301 N Beauregard St APT 1608, Alexandria, VA, 22312

2 Bed
2 Bath
939 sft

3303 Wyndham Cir APT 348, Alexandria, VA, 22302

2 Bed
2 Bath
1268 sft

4508 Hazeltine Ct #I, Alexandria, VA, 22312

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 Arlington at 4628 28th Rd S APT A, Arlington, VA, 22206 generates $2,732/mo in rent and, after a $1,982/mo payment, leaves $311/mo in cash flow. Total monthly income is $2,732/mo, and annual cash flow is $3,735/yr on $134,258 invested. Return on cash invested sits at 22.69% in year one, and rental yield is 8.09% on a $405,000 entry. Equity gained on principal adds $2,613/yr, while 5% annual appreciation builds toward $111,894 over five years. Five-year ROI reaches 117.51% and total cumulative return in cash sums $157,766. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,732/mo property income rather than buyer’s personal income.

Condo

Built in 1950

N/A lot

$N/A/sqft

No HOA

More details about the property

Updated 2 bedroom unit with the floor plan that has a larger kitchen. Gleaming hardwoods throughout. Updates in the kitchen includes appliances and countertops. The full bathroom has been renovated. Washer and Dryer in unit (2022). Good closet space in both bedrooms. Walk out patio off the kitchen is fully fenced in for privacy. Freshly painted. Low condo fee that includes access to a pool. Great location next to the vibrant Shirlington shops and restaurants.

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