Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Arlington at 4657 28th Rd S APT C, Arlington, VA, 22206 offers a 8.76% rental yield on a $404,500 purchase with $2,952/mo rent. Total monthly income registers $2,952/mo, and a $1,980/mo payment leaves $534/mo available for distribution. Annual cash flow reaches $6,405/yr on $134,092 to close, and return on cash invested stands at 24.69% 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 128.17% and total cumulative return in cash at $171,865. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,952/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
Neighborhood data shown for ZIP Code: 22206, Arlington, VA area.
| 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 |
Residential
11,290
Single Family
6,182
Multi-Family
5,108
Businesses
406
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Angela Goldstein • Northgate Realty, LLC
Mls Name: Bright MLS
Mls ID: #VAAR2063866
