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 Mc Lean at 7680 Tremayne Pl APT 311, Mc Lean, VA, 22102 generates $2,157/mo in rent and, after a $1,468/mo payment, leaves $364/mo in cash flow. Total monthly income is $2,157/mo, and annual cash flow is $4,369/yr on $99,417 invested. Return on cash invested sits at 24.3% in year one, and rental yield is 8.63% on a $299,900 entry. Equity gained on principal adds $1,935/yr, while 5% annual appreciation builds toward $82,857 over five years. Five-year ROI reaches 126.18% and total cumulative return in cash sums $125,440. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,157/mo property income rather than buyer’s personal income.
Condo
Built in 1974
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22102, Mc Lean, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,960 (100%) |
| Owner Occupied HU | 6,124 (36.1%) |
| Renter Occupied HU | 9,091 (53.6%) |
| Vacant Housing Units | 1,745 (10.3%) |
| Median Home Value | $1,015,271 |
| Average Home Value | $1,112,589 |
Residential
14,353
Single Family
4,398
Multi-Family
9,955
Businesses
1,682
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: Pam Wiggins • RE/MAX Executives
Mls Name: Bright MLS
Mls ID: #VAFX2282022
