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 Leesburg at 664 Gateway Dr SE UNIT 314, Leesburg, VA, 20175 generates $2,830/mo in rent and, after a $1,615/mo payment, leaves $858/mo in cash flow. Total monthly income is $2,830/mo, and annual cash flow is $10,290/yr on $109,395 invested. Return on cash invested sits at 29.32% in year one, and rental yield is 10.29% on a $330,000 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation builds toward $91,173 over five years. Five-year ROI reaches 153.02% and total cumulative return in cash sums $167,399. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,830/mo property income rather than buyer’s personal income.
Condo
Built in 1989
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20175, Leesburg, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,951 (100%) |
| Owner Occupied HU | 9,959 (76.9%) |
| Renter Occupied HU | 2,651 (20.5%) |
| Vacant Housing Units | 341 ( 2.6%) |
| Median Home Value | $800,435 |
| Average Home Value | $881,511 |
Residential
12,456
Single Family
10,505
Multi-Family
1,951
Businesses
982
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: Bic DeCaro • EXP Realty, LLC
Mls Name: Bright MLS
Mls ID: #VALO2109826
