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% |
Investment property for sale in Mc Lean at 8220 Crestwood Heights Dr APT 814, Mc Lean, VA, 22102 offers a 7.6% rental yield on a $497,000 purchase with $3,148/mo rent. Total monthly income registers $3,148/mo, and a $2,433/mo payment leaves $177/mo available for distribution. Annual cash flow reaches $2,119/yr on $164,756 to close, and return on cash invested stands at 21.2% in year one. Equity gained on principal adds $3,207/yr while 5% annual appreciation supports $137,312 over five years. Portfolio math shows five-year ROI at 109.46% and total cumulative return in cash at $180,338. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,148/mo property income against a $2,433/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2008
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: Ms. Panthea Mohtasham • Diba Properties
Mls Name: Bright MLS
Mls ID: #VAFX2275006
