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 Haymarket at 5800 Moonstone Way #207, Haymarket, VA, 20169 listed at $549,990 pairs $3,480/mo rent with a $2,692/mo payment to leave $192/mo cash flow. Total monthly income runs $3,480/mo, and annual cash flow reaches $2,306/yr on $180,947 cash to close. Return on cash invested measures 21.33% in year one, and rental yield registers 7.59% at a $549,990 basis. Equity gained on principal adds $3,549/yr, and annual property appreciation at 5% supports $151,952 by year five. Five-year ROI tracks 110.19% and total cumulative return in cash totals $199,387. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,480/mo property income relative to a $2,692/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20169, Haymarket, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,942 (100%) |
| Owner Occupied HU | 9,146 (92.0%) |
| Renter Occupied HU | 612 ( 6.2%) |
| Vacant Housing Units | 184 ( 1.9%) |
| Median Home Value | $788,654 |
| Average Home Value | $799,321 |
Residential
10,208
Single Family
9,985
Multi-Family
223
Businesses
256
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: Shawn Evans • Monument Sotheby's International Realty
Mls Name: Bright MLS
Mls ID: #VAPW2102122
