4772 Sully Point Ln, Chantilly, VA, 20151 | $380/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

4772 Sully Point Ln, Chantilly, VA, 20151 | $380/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1743 sft

14423 Glen Manor Dr, Chantilly, VA, 20151

2 Bed
3 Bath
1743 sft

14411 Glen Manor Dr, Chantilly, VA, 20151

2 Bed
2 Bath
1342 sft

14343 Glen Manor Dr, Chantilly, VA, 20151

2 Bed
2 Bath
1342 sft

14349 Glen Manor Dr, Chantilly, VA, 20151

Nearby investment properties with comparable prices

3 Bed
3 Bath
1602 sft

9679 Swallowtail Ln, Manassas, VA, 20110

2 Bed
3 Bath
1725 sft

14381 Glen Manor Dr, Chantilly, VA, 20151

3 Bed
2 Bath
2436 sft

6488 Briggs Rd, Warrenton, VA, 20187

2 Bed
3 Bath
1743 sft

4766 Sully Point Ln, Chantilly, VA, 20151

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 Chantilly at 4772 Sully Point Ln, Chantilly, VA, 20151 generates $3,590/mo in rent and, after a $2,628/mo payment, leaves $380/mo in cash flow. Total monthly income is $3,590/mo, and annual cash flow is $4,563/yr on $176,673 invested. Return on cash invested sits at 22.64% in year one, and rental yield is 8.02% on a $537,000 entry. Equity gained on principal adds $3,465/yr, while 5% annual appreciation builds toward $148,363 over five years. Five-year ROI reaches 117.21% and total cumulative return in cash sums $207,080. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,590/mo property income rather than buyer’s personal income.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Louis is a stunning two-story condo that boasts an open-concept floor plan perfect for relaxing and entertaining. The living level features a large great room and casual dining area overlooking the well-appointed kitchen that offers a large center island. Upstairs, the luxurious primary bedroom suite features a spacious walk-in closet and a full bath, highlighted by a large shower with seat, dual vanities, and a linen closet. A secondary bedroom can be found down the hall, offering a walk-in closet and shared bath. The Louis also includes a stunning outdoor balcony that can be accessed from the great room, bedroom-level laundry, a convenient powder room, and a charming entry-level foyer. Disclaimer: Photos are images only and should not be relied upon to confirm applicable features.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20151, Chantilly, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,454 (100%)
Owner Occupied HU	6,360 (75.2%)
Renter Occupied HU	1,820 (21.5%)
Vacant Housing Units	274 ( 3.2%)
Median Home Value	$749,874
Average Home Value	$773,537