6055 Wicker Ln #128, Centreville, VA, 20121 | $404/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1940 sft

4337 Jonathan Ct, Dumfries, VA, 22025

3 Bed
4 Bath
2300 sft

11749 Batley Pl, Woodbridge, VA, 22192

4 Bed
3 Bath
1977 sft

13523 Leith Ct, Chantilly, VA, 20151

2 Bed
2 Bath
1135 sft

3009 Nicosh Cir UNIT 4201, Falls Church, VA, 22042

Nearby investment properties with comparable prices

2 Bed
2 Bath
1161 sft

11800 Sunset Hills Rd UNIT 1117, Reston, VA, 20190

- Bed
- Bath
- sft

21700 Dovekie Ter #DPHDJ2, Ashburn, VA, 20147

3 Bed
3 Bath
2095 sft

3530 Covered Bridge Ln, Woodbridge, VA, 22192

2 Bed
3 Bath
930 sft

8414 Red Eagle Ct, Lorton, VA, 22079

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Centreville at 6055 Wicker Ln #128, Centreville, VA, 20121 generates $3,752/mo in rent and, after a $2,741/mo payment, leaves $404/mo in cash flow. Total monthly income is $3,752/mo, and annual cash flow is $4,852/yr on $184,240 invested. Return on cash invested sits at 22.69% in year one, and rental yield is 8.04% on a $560,000 entry. Equity gained on principal adds $3,614/yr, while 5% annual appreciation builds toward $154,718 over five years. Five-year ROI reaches 117.48% and total cumulative return in cash sums $216,437. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,752/mo property income rather than buyer’s personal income.

Townhouse

Built in 2009

N/A lot

$N/A/sqft

No HOA