6809 Autumn Harvest Trl #G3F3YW, Gainesville, VA, 20155 | $505/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 #G3F3YW, Gainesville, VA, 20155 | $505/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3534 sft

7103 Catlett Rd, Bealeton, VA, 22712

4 Bed
3 Bath
3008 sft

Cleveland Plan, Auburn Estates, Warrenton, VA, 20186

6 Bed
4 Bath
4911 sft

236 Preston Dr, Warrenton, VA, 20186

5 Bed
6 Bath
7094 sft

4873 Point Rd, Warrenton, VA, 20187

Nearby investment properties with comparable prices

4 Bed
3 Bath
2834 sft

9061 Kenton Ct, Rixeyville, VA, 22737

5 Bed
3 Bath
2726 sft

5744 Germantown Rd, Midland, VA, 22728

3 Bed
3 Bath
2040 sft

6251 Ridge Ln, Warrenton, VA, 20187

3 Bed
3 Bath
2690 sft

7213 N Starcrest Dr, Warrenton, VA, 20187

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 Gainesville at 6809 Autumn Harvest Trl #G3F3YW, Gainesville, VA, 20155 listed at $633,600 pairs $4,292/mo rent with a $3,101/mo payment to leave $505/mo cash flow. Total monthly income runs $4,292/mo, and annual cash flow reaches $6,055/yr on $208,454 cash to close. Return on cash invested measures 22.97% in year one, and rental yield registers 8.13% at a $633,600 basis. Equity gained on principal adds $4,089/yr, and annual property appreciation at 5% supports $175,052 by year five. Five-year ROI tracks 118.92% and total cumulative return in cash totals $247,897. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,292/mo property income relative to a $3,101/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

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 MADISON floorplan offers 3 BEDROOMS, 2 FULL AND 1 HALF BATHROOMS, and a 2 CAR, FRONT-LOAD GARAGE. With an abundance of natural light and 10' ceilings, the MAIN LEVEL showcases an open floorplan, 1ST FLOOR PRIMARY SUITE with a walk-in closet and spa-like primary bathroom, and a chef-inspired kitchen with stainless-steel appliances. The UPPER LEVEL features a light-filled flex space, plus 2 additional bedrooms and 1 bathroom. 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