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 Haymarket at 5840 Moonstone Way #6, Haymarket, VA, 20169 generates $3,480/mo in rent and, after a $1,835/mo payment, leaves $1,239/mo in cash flow. Total monthly income is $3,480/mo, and annual cash flow is $14,865/yr on $124,309 invested. Return on cash invested sits at 31.87% in year one, and rental yield is 11.14% on a $374,990 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,603 over five years. Five-year ROI reaches 166.68% and total cumulative return in cash sums $207,204. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,480/mo property income rather than buyer’s personal income.
Condo
Built in 2026
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: #VAPW2107888
