Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Centreville at 5123 Travis Edward Way APT J, Centreville, VA, 20120 offers a 8.74% rental yield on a $329,800 purchase with $2,401/mo rent. Total monthly income registers $2,401/mo, and a $1,614/mo payment leaves $430/mo available for distribution. Annual cash flow reaches $5,157/yr on $109,329 to close, and return on cash invested stands at 24.63% in year one. Equity gained on principal adds $2,128/yr while 5% annual appreciation supports $91,118 over five years. Portfolio math shows five-year ROI at 127.86% and total cumulative return in cash at $139,784. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,401/mo property income against a $1,614/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2002
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20120, Centreville, VA area.
| 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 |
Residential
14,817
Single Family
12,995
Multi-Family
1,822
Businesses
410
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Chris Ann Cleland • Long & Foster Real Estate, Inc.
Mls Name: Bright MLS
Mls ID: #VAFX2266878
