6809 Autumn Harvest Trl #2332CQ, Gainesville, VA, 20155 | $83/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

6809 Autumn Harvest Trl #2332CQ, Gainesville, VA, 20155 | $83/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
3098 sft

5049 Fairview Ln, Broad Run, VA, 20137

4 Bed
4 Bath
2734 sft

7699 Opal Rd, Warrenton, VA, 20186

5 Bed
5 Bath
5000 sft

7333 Fox Call Ln, Warrenton, VA, 20186

4 Bed
4 Bath
3292 sft

257 Hidden Creek Ln, Warrenton, VA, 20186

Nearby investment properties with comparable prices

Azalea Plan, Stonehaven : Estate Collection

4 Bed
4 Bath
3344 sft

Azalea Plan, Stonehaven : Estate Collection, Jeffersonton, VA, 22724

4 Bed
3 Bath
2426 sft

7511 Melton Ct, Gainesville, VA, 20155

4 Bed
3 Bath
2368 sft

230 Carriage Chase Cir, Warrenton, VA, 20186

4 Bed
4 Bath
3607 sft

121 Brenda Ct, Warrenton, VA, 20186

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 Gainesville at 6809 Autumn Harvest Trl #2332CQ, Gainesville, VA, 20155 generates $4,342/mo in rent and, after a $3,487/mo payment, leaves $83/mo in cash flow. Total monthly income is $4,342/mo, and annual cash flow is $997/yr on $234,413 invested. Return on cash invested sits at 20.49% in year one, and rental yield is 7.31% on a $712,500 entry. Equity gained on principal adds $4,598/yr, while 5% annual appreciation builds toward $196,851 over five years. Five-year ROI reaches 105.64% and total cumulative return in cash sums $247,624. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,342/mo property income rather than buyer’s personal income.

Townhouse

Built in 2023

N/A lot

$N/A/sqft

No HOA

More details about the property

MOVE IN THIS SUMMER! Don't miss this chance to own a stunning Active Adult (55+) Van Metre villa at Robinson Manor in Gainesville,VA?COMPLETION OF THIS HOME IS SCHEDULED FOR JUNE/JULY 2023. With 2,188+ finished square feet on 2 levels, the WASHINGTON floorplan offers 4 BEDROOMS, 3 FULL AND 1 HALF BATHROOMS, and a 2 CAR, FRONT-LOAD GARAGE. With an abundance of natural light, the MAIN LEVEL showcases an open floorplan, 1ST FLOOR PRIMARY SUITE with a walk-in closet, spa-like primary bathroom, and a heart-of-the-home kitchen with stainless-steel appliances. The UPPER LEVEL features a light-filled flex space, plus 3 additional bedrooms and 2 bathrooms. ROBINSON MANOR, a Van Metre community offering Active Adult (55+) Villas, is located just outside historic Haymarket?perched among the gently rolling hills of Gainesville, VA. Thoughtfully designed for modern living, these homes provide easy access to walking trails, parks, community meeting spaces, club house, and pool?making Robinson Manor the premier and desired community for Active Adult (55+) households. Robinson Manor is minutes from major interstates, a commuter lot, and charming downtown Haymarket.*Pricing, offers, and homesite availability are all subject to change without notice. Images, renderings and site plan drawings are used for illustrative purposes only and should not be relied upon as representations of fact when making a purchase decision. For information, see a team member for details.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20155, Gainesville, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,010 (100%)
Owner Occupied HU	11,157 (85.8%)
Renter Occupied HU	1,615 (12.4%)
Vacant Housing Units	238 ( 1.8%)
Median Home Value	$684,202
Average Home Value	$725,420