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 Lorton at 8603 Rocky Gap Ct, Lorton, VA, 22079 listed at $569,900 pairs $3,698/mo rent with a $2,789/mo payment to leave $292/mo cash flow. Total monthly income runs $3,698/mo, and annual cash flow reaches $3,499/yr on $187,497 cash to close. Return on cash invested measures 21.93% in year one, and rental yield registers 7.79% at a $569,900 basis. Equity gained on principal adds $3,677/yr, and annual property appreciation at 5% supports $157,453 by year five. Five-year ROI tracks 113.35% and total cumulative return in cash totals $212,526. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,698/mo property income relative to a $2,789/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1988
1,520 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22079, Lorton, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,370 (100%) |
| Owner Occupied HU | 8,186 (66.2%) |
| Renter Occupied HU | 3,594 (29.1%) |
| Vacant Housing Units | 590 ( 4.8%) |
| Median Home Value | $773,838 |
| Average Home Value | $805,386 |
Residential
12,304
Single Family
11,515
Multi-Family
789
Businesses
985
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: Tanja Higgins • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAFX2269100
