6771 Stone Maple Ter, Centreville, VA, 20121 | $428/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1152 sft

4500 S Four Mile Run Dr APT 407, Arlington, VA, 22204

3 Bed
2 Bath
2069 sft

14365 Berkshire Dr, Woodbridge, VA, 22193

2 Bed
2 Bath
1180 sft

12241 Fairfield House Dr APT 303B, Fairfax, VA, 22033

3 Bed
3 Bath
1622 sft

6125 Trident Ln, Woodbridge, VA, 22193

Nearby investment properties with comparable prices

1 Bed
2 Bath
899 sft

8183 Carnegie Hall Ct APT 209, Vienna, VA, 22180

2 Bed
2 Bath
1040 sft

11402P Gate Hill Pl #63, Reston, VA, 20194

3 Bed
3 Bath
1526 sft

12149 Salemtown Dr, Woodbridge, VA, 22192

4 Bed
2 Bath
896 sft

15301 Seneca Rd, Germantown, MD, 20874

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 6771 Stone Maple Ter, Centreville, VA, 20121 generates $3,476/mo in rent and, after a $2,496/mo payment, leaves $428/mo in cash flow. Total monthly income is $3,476/mo, and annual cash flow is $5,130/yr on $167,790 invested. Return on cash invested sits at 23.12% in year one, and rental yield is 8.18% on a $510,000 entry. Equity gained on principal adds $3,291/yr, while 5% annual appreciation builds toward $140,904 over five years. Five-year ROI reaches 119.75% and total cumulative return in cash sums $200,931. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,476/mo property income rather than buyer’s personal income.

Townhouse

Built in 2000

1,120 sqft lot

$N/A/sqft

No HOA