4862 Bauhaus SqChantillyVA20151
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderNot flashy, but dependably profitable, 4862 Bauhaus Sq, Chantilly, VA, 20151 in Chantilly is listed at $635,800 and delivers $4,086/mo in rent and $285/mo in net monthly cash flow. The 7.71% yield and 1.43 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $175,660 over five years, and $5,856/yr in principal reduction supplements cash return. Total projected cumulative return: $258,892.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 6.2% |
| Monthly Cash Flow | $285 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $4,086 |
| Total Monthly Debt Service | $3,548 |
| DSCR Ratio | 1.15x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
8,095
Single Family
6,936
Multi-Family
1,159
Businesses
2,145
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
8,095
Single Family
6,936
Multi-Family
1,159
Businesses
2,145
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
