46620 Drysdale Ter UNIT 203, Sterling, VA, 20165 | $680/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

46620 Drysdale Ter UNIT 203, Sterling, VA, 20165 | $680/mo Cash Flow | Ziffy

For Sale

Listed for sale 7 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1960 sft

22930 Chinkapin Oak Ter, Sterling, VA, 20166

3 Bed
2 Bath
1794 sft

9412 Spotsylvania St, Manassas, VA, 20110

2 Bed
2 Bath
1274 sft

13373 Connor Dr SUITE 13373T, Centreville, VA, 20120

2 Bed
2 Bath
1148 sft

13724 Neil Armstrong Ave #503, Herndon, VA, 20171

Nearby investment properties with comparable prices

3 Bed
2 Bath
1078 sft

901 Holborn Ct, Sterling, VA, 20164

2 Bed
2 Bath
1102 sft

13329 Connor Dr APT G, Centreville, VA, 20120

2 Bed
2 Bath
1150 sft

13366 Hungerford Pl, Herndon, VA, 20170

2 Bed
3 Bath
1166 sft

9030 Saint Steven Ct, Manassas Park, VA, 20111

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 46620 Drysdale Ter UNIT 203, Sterling, VA, 20165 earns $680/mo cash flow from $2,981/mo rent with a $1,884/mo payment. Total monthly income totals $2,981/mo, and annual cash flow totals $8,160/yr on $127,594 capital. ROI tracks 26.3% on current figures, and rental yield reads 9.29% at a $384,900 purchase. Equity gained on principal adds $2,484/yr, and 5% annual appreciation supports $106,341 over five years. Five-year ROI reaches 136.89% and total cumulative return in cash sums $174,663. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,981/mo property income instead of your personal income.

Condo

Built in 1995

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to 46620 Drysdale Ter #203, a bright and beautifully updated corner-unit condo offering 2 bedrooms, 2 full bathrooms, and an open, airy layout in the heart of Sterling. As you enter, youre greeted by a welcoming foyer with a coat closet that opens to a spacious living room enhanced by abundant natural light, hardwood floors, a cozy fireplace, and a ceiling fanan inviting space perfect for everyday living and entertaining. The dedicated dining area flows seamlessly into the kitchen, where youll find freshly refinished white cabinetry, modern lighting, sleek white quartz countertops, and a pantry for added storage. The open layout keeps the entire space bright and connected. The dining area also provides direct access to a private balcony that spans the length of the living roomideal for morning coffee, fresh air, or unwinding at the end of the day. The generously sized primary bedroom features two closets and an ensuite bath with an oversized vanity, excellent storage, a tub/shower combination, and a dedicated linen closet. The second bedroom is equally spacious, offering large windows for natural light along with a walk-in closet featuring a custom storage system. A second full bathroom with a tub/shower combo and ample vanity storage serves guests or the secondary bedroom. A separate laundry room with full-size machines and shelving adds exceptional convenience. Parking is effortless with two resident permits and unlimited visitor spaces. Residents enjoy an amenity-rich community featuring an outdoor pool, clubhouse with fitness equipment, tot lots, and more. The condo fee includes water, sewer, snow removal, and exterior/common-area maintenance, providing easy, low-maintenance living. Situated in the desirable Cascades area, this home places you moments from popular shopping and dining destinations including Cascades Overlook, Potomac Run Plaza, and Dulles Town Center. Commuters will appreciate quick access to Route 7, Route 28, Fairfax County Parkway, and the Dulles Toll Road, as well as nearby bus routes and the convenience of the Innovation Center and Reston Metro stations, connecting you easily to the greater DC area. Move-in ready, filled with natural light, and set in a vibrant, amenity-packed communitythis is 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