5628 Willoughby Newton Dr UNIT 15CentrevilleVA20120
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
Investment Highlights
Investment property for sale in Centreville at 5628 Willoughby Newton Dr UNIT 15, Centreville, VA, 20120 listed at $365,000 pairs $3,053/mo rent with a $1,786/mo payment to leave $872/mo cash flow. Total monthly income runs $3,053/mo, and annual cash flow reaches $10,459/yr on $120,998 cash to close. Return on cash invested measures 28.55% in year one, and rental yield registers 10.04% at a $365,000 basis. Equity gained on principal adds $2,355/yr, and annual property appreciation at 5% supports $100,843 by year five. Five-year ROI tracks 148.92% and total cumulative return in cash totals $180,187. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,053/mo property income relative to a $1,786/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1990
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
14,817
Single Family
12,995
Multi-Family
1,822
Businesses
410
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chris Lee • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAFX2270200