5115 Travis Edward Way APT I, Centreville, VA, 20120 | $486/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

5115 Travis Edward Way APT I, Centreville, VA, 20120 | $486/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1320 sft

7636 Shelley Ln, Manassas, VA, 20111

2 Bed
1 Bath
885 sft

8317 Georgian Ct, Manassas, VA, 20110

2 Bed
1 Bath
889 sft

13633 Orchard Dr #3633, Clifton, VA, 20124

Investment Property+ 1 more

2 Bed
2 Bath
754 sft

8657 Braxted Ln, Manassas, VA, 20110

Nearby investment properties with comparable prices

2 Bed
2 Bath
1168 sft

11006 Koman Cir APT 202, Manassas, VA, 20109

1 Bed
2 Bath
1006 sft

11188 Rienzi Pl APT 204, Manassas, VA, 20109

Investment Property+ 1 more

2 Bed
2 Bath
754 sft

8657 Braxted Ln, Manassas, VA, 20110

2 Bed
3 Bath
1245 sft

8128 Bayonet Way APT 203, Manassas, VA, 20109

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 Centreville at 5115 Travis Edward Way APT I, Centreville, VA, 20120 listed at $299,000 pairs $2,273/mo rent with a $1,463/mo payment to leave $486/mo cash flow. Total monthly income runs $2,273/mo, and annual cash flow reaches $5,833/yr on $99,119 cash to close. Return on cash invested measures 25.79% in year one, and rental yield registers 9.12% at a $299,000 basis. Equity gained on principal adds $1,929/yr, and annual property appreciation at 5% supports $82,608 by year five. Five-year ROI tracks 134.16% and total cumulative return in cash totals $132,982. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,273/mo property income relative to a $1,463/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 2002

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome Home to this beautifully maintained, Move-in-ready 1-bedroom, 1-bathroom condo located within a gated community. Enjoy access to the clubhouse, fitness center, pool, tot lot, and more! Cozy family room with a gas fireplace that opens to a private balcony, perfect for relaxing. This unit also features a computer/office nook with built-in shelves, updated HVAC (2022), new exhaust fan (2025) bathroom, stainless steel appliances, granite countertop, full-size washer and dryer, assigned parking space, and visitor parking. Conveniently located near Route 66, Route 28, Route 29, Fairfax County Parkway, with easy access to Dulles Airport, shopping, and dining. Don't miss this incredible opportunity to own a stylish condo in a prime location!

Neighborhood Data

Neighborhood data shown for ZIP Code: 20120, Centreville, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,816 (100%)
Owner Occupied HU	10,858 (73.3%)
Renter Occupied HU	3,411 (23.0%)
Vacant Housing Units	547 ( 3.7%)
Median Home Value	$685,827
Average Home Value	$739,472