46622 Drysdale Ter UNIT 100, Sterling, VA, 20165 | $744/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

46622 Drysdale Ter UNIT 100, Sterling, VA, 20165 | $744/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1100 sft

14808 Millicent Ct, Centreville, VA, 20120

2 Bed
2 Bath
1134 sft

46620 Drysdale Ter UNIT 203, Sterling, VA, 20165

3 Bed
4 Bath
1960 sft

22930 Chinkapin Oak Ter, Sterling, VA, 20166

3 Bed
2 Bath
1068 sft

907 Windsor Ct, Sterling, VA, 20164

Nearby investment properties with comparable prices

1 Bed
1 Bath
736 sft

4524 Superior Sq, Fairfax, VA, 22033

3 Bed
2 Bath
1441 sft

1050 Warwick Ct, Sterling, VA, 20164

- Bed
- Bath
- sft

5840 Moonstone Way #101, Haymarket, VA, 20169

2 Bed
2 Bath
1140 sft

2201 Westcourt Ln APT 302, Herndon, VA, 20170

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 Sterling at 46622 Drysdale Ter UNIT 100, Sterling, VA, 20165 generates $2,983/mo in rent and, after a $1,833/mo payment, leaves $744/mo in cash flow. Total monthly income is $2,983/mo, and annual cash flow is $8,931/yr on $124,147 invested. Return on cash invested sits at 27.1% in year one, and rental yield is 9.56% on a $374,500 entry. Equity gained on principal adds $2,417/yr, while 5% annual appreciation builds toward $103,467 over five years. Five-year ROI reaches 141.15% and total cumulative return in cash sums $175,238. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,983/mo property income rather than buyer’s personal income.

Condo

Built in 1995

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to this charming 2-bedroom, 2-bath condo in the highly requested Riverbend community. This well-maintained end-unit located on the first floor offers zero stairs, easy mailbox and parking access, and a bright, open living area. Inside, youll find unique woodwork, high ceiling , built-in shelving, and a custom touches that just add to the character. The updated kitchen features a bay window that fills the space with natural light, a comfortable breakfast area that flows into a dining area that opens to a large patio with tranquil courtyard viewsperfect for morning coffee or evening relaxation. There is also custom recessed spot lighting throughout full main area which is over a $2,000 upgrade. This beautiful development has updates inside and out including new roof, new siding, new windows, new front door. All of this is just 6 years new. Making this home move-in ready, with thoughtful updates throughout. Recent updates include: NEW Water heater (2023), NEW Bathroom lighting (2025), NEW Custom recessed spot lighting, Newer Washer/dryer, NEW Bosch Dishwasher, Newer Stove, offering new Refrigerator (2025), Newer Hardwood flooring, Kitchen cabinets professionally painted, Updated bathrooms, Newer Corian countertops, Beautiful paint throughout.

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