7854 Waverley Mill Ct, Gainesville, VA, 20155 | $650/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

7854 Waverley Mill Ct, Gainesville, VA, 20155 | $650/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
720 sft

18257 Carter Ln, Brandy Station, VA, 22714

3 Bed
2 Bath
2418 sft

10694 Weaversville Rd, Bealeton, VA, 22712

1 Bed
1 Bath
- sft

135 Haiti St, Warrenton, VA, 20186

4 Bed
4 Bath
- sft

57 Madison St, Warrenton, VA, 20186

Nearby investment properties with comparable prices

3 Bed
1 Bath
1500 sft

10035 Conde Rd, Marshall, VA, 20115

2 Bed
2 Bath
1190 sft

6185 Willow Pl APT 306, Bealeton, VA, 22712

2 Bed
2 Bath
936 sft

11256 Torrie Way APT K, Bealeton, VA, 22712

2 Bed
2 Bath
1128 sft

172 Leeds Ct W, 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

Investment property for sale in Gainesville at 7854 Waverley Mill Ct, Gainesville, VA, 20155 listed at $245,000 pairs $2,114/mo rent with a $1,199/mo payment to leave $650/mo cash flow. Total monthly income runs $2,114/mo, and annual cash flow reaches $7,795/yr on $81,218 cash to close. Return on cash invested measures 29.51% in year one, and rental yield registers 10.35% at a $245,000 basis. Equity gained on principal adds $1,581/yr, and annual property appreciation at 5% supports $67,689 by year five. Five-year ROI tracks 154.06% and total cumulative return in cash totals $125,124. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,114/mo property income relative to a $1,199/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1988

N/A lot

$N/A/sqft

No HOA

More details about the property

This is a Rare Find. No Stairs. Main Level Entry On This Very Nice 1 Bedroom, 1 Bath Condo is Conveniently Located Across from the Giant Shopping Center, Close to Shopping, Restaurants, and Movie Theater. Owner needs a Home of Choice Contingency. and possible very short rent back. Owner Requires 24 hour Notice. Don't show without an Appointment.

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