6366 Bonham Pl, Centreville, VA, 20121 | $224/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1212 sft

2137 S Pollard St, Arlington, VA, 22204

2 Bed
2 Bath
1086 sft

1641 Kenwood Ave, Alexandria, VA, 22302

2 Bed
2 Bath
1221 sft

20583 Snowshoe Sq UNIT 301, Ashburn, VA, 20147

2 Bed
2 Bath
1134 sft

6612 Netties Ln #26L, Alexandria, VA, 22315

Nearby investment properties with comparable prices

2 Bed
2 Bath
1328 sft

21838 Goodwood Ter, Ashburn, VA, 20147

4 Bed
4 Bath
1422 sft

8504 Saddle Ct, Manassas, VA, 20110

3 Bed
2 Bath
1208 sft

3308 Bradford St, Woodbridge, VA, 22193

3 Bed
3 Bath
1972 sft

12827 Hunterbrook Dr, Woodbridge, VA, 22192

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

Investment property for sale in Centreville at 6366 Bonham Pl, Centreville, VA, 20121 listed at $540,000 pairs $3,452/mo rent with a $2,643/mo payment to leave $224/mo cash flow. Total monthly income runs $3,452/mo, and annual cash flow reaches $2,688/yr on $177,660 cash to close. Return on cash invested measures 21.57% in year one, and rental yield registers 7.67% at a $540,000 basis. Equity gained on principal adds $3,485/yr, and annual property appreciation at 5% supports $149,192 by year five. Five-year ROI tracks 111.44% and total cumulative return in cash totals $197,990. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,452/mo property income relative to a $2,643/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1987

1,500 sqft lot

$N/A/sqft

No HOA