46608 Drysdale Ter UNIT 101, Sterling, VA, 20165 | $742/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

46608 Drysdale Ter UNIT 101, Sterling, VA, 20165 | $742/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1167 sft

57 Bickel Ct, Sterling, VA, 20165

3 Bed
3 Bath
1100 sft

14808 Millicent Ct, Centreville, VA, 20120

3 Bed
2 Bath
1794 sft

9412 Spotsylvania St, Manassas, VA, 20110

3 Bed
4 Bath
1960 sft

22930 Chinkapin Oak Ter, Sterling, VA, 20166

Nearby investment properties with comparable prices

2 Bed
2 Bath
1038 sft

4405 Fair Stone Dr APT 201, Fairfax, VA, 22033

3 Bed
2 Bath
1485 sft

10479 Dylan Pl, Manassas, VA, 20109

2 Bed
2 Bath
1222 sft

20605 Cornstalk Ter UNIT 302, Ashburn, VA, 20147

2 Bed
2 Bath
1206 sft

13891 Chelmsford Dr APT 201, Gainesville, VA, 20155

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 Sterling at 46608 Drysdale Ter UNIT 101, Sterling, VA, 20165 offers a 9.55% rental yield on a $375,000 purchase with $2,983/mo rent. Total monthly income registers $2,983/mo, and a $1,835/mo payment leaves $742/mo available for distribution. Annual cash flow reaches $8,901/yr on $124,313 to close, and return on cash invested stands at 27.07% in year one. Equity gained on principal adds $2,420/yr while 5% annual appreciation supports $103,606 over five years. Portfolio math shows five-year ROI at 140.95% and total cumulative return in cash at $175,215. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,983/mo property income against a $1,835/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1996

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to this beautifully updated first-level condo in the sought-after Riverbend at Cascades community. This 2-bedroom, 2-bath home features fresh paint, new lighting, updated kitchen countertops, and a stylish backsplash. Enjoy the convenience of one-level living in a perfect location, with access to resort-style amenities including an outdoor pool, fitness center, recreation center, and tennis courts. Combining modern updates with an active and vibrant community, this condo is truly the perfect place to call home.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20165, Sterling, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,123 (100%)
Owner Occupied HU	9,532 (78.6%)
Renter Occupied HU	2,401 (19.8%)
Vacant Housing Units	190 ( 1.6%)
Median Home Value	$722,229
Average Home Value	$796,157