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% |
Rental property for sale in Burke at 5810 First Landing Way #124, Burke, VA, 22015 generates $3,283/mo in rent and, after a $2,291/mo payment, leaves $386/mo in cash flow. Total monthly income is $3,283/mo, and annual cash flow is $4,630/yr on $155,142 invested. Return on cash invested sits at 22.89% in year one, and rental yield is 8.42% on a $468,000 entry. Equity gained on principal adds $3,020/yr, while 5% annual appreciation builds toward $129,300 over five years. Five-year ROI reaches 118.84% and total cumulative return in cash sums $184,373. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,283/mo property income rather than buyer’s personal income.
Condo
Built in 1980
N/A lot
$N/A/sqft
$36 monthly HOA
Neighborhood data shown for ZIP Code: 22015, Burke, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,726 (100%) |
| Owner Occupied HU | 12,170 (82.6%) |
| Renter Occupied HU | 2,131 (14.5%) |
| Vacant Housing Units | 425 ( 2.9%) |
| Median Home Value | $725,573 |
| Average Home Value | $752,956 |
Residential
14,892
Single Family
13,876
Multi-Family
1,016
Businesses
482
Date | Event | Price |
|---|---|---|
| 2025-05-22 | Listing removed | $470,000 |
| 2025-05-10 | Listed for sale | $470,000 |
| 2021-11-01 | Sold | $370,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $4501.25 | 5.74% | $388,540 | 3.00% |
| 2023-10-21 | $4256.93 | 8.56% | $377,220 | 10.00% |
| 2022-10-21 | $3921.40 | N/A | $342,930 | 1.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
