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% |
Rental property for sale in Sterling at 46614 Drysdale Ter UNIT 102, Sterling, VA, 20165 generates $2,945/mo in rent and, after a $1,933/mo payment, leaves $584/mo in cash flow. Total monthly income is $2,945/mo, and annual cash flow is $7,009/yr on $130,943 invested. Return on cash invested sits at 25.26% in year one, and rental yield is 8.95% on a $395,000 entry. Equity gained on principal adds $2,549/yr, while 5% annual appreciation builds toward $109,131 over five years. Five-year ROI reaches 131.29% and total cumulative return in cash sums $171,918. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,945/mo property income rather than buyer’s personal income.
Condo
Built in 1995
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20165, Sterling, VA area.
| 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 |
Residential
11,927
Single Family
10,180
Multi-Family
1,747
Businesses
694
Date | Event | Price |
|---|---|---|
| 2025-05-30 | Sold | $395,000 |
| 2025-05-23 | Pending sale | $382,900 |
| 2025-05-21 | Listed for sale | $382,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-31 | $2821.28 | -6.02% | $350,470 | 0.98% |
| 2024-10-31 | $3002.16 | 3.24% | $347,070 | 4.44% |
| 2023-10-31 | $2907.88 | 3.48% | $332,330 | 5.26% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
