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 Lorton at 8905 Waites Way, Lorton, VA, 22079 generates $3,001/mo in rent, after a $2,374/mo payment. Total monthly income is $3,001/mo. Return on cash invested sits at 18.91% in year one, and rental yield is 7.43% on a $485,000 entry. Equity gained on principal adds $3,130/yr, while 5% annual appreciation builds toward $133,997 over five years. Five-year ROI reaches 97.83% and total cumulative return in cash sums $157,286. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,001/mo property income rather than buyer’s personal income.
Townhouse
Built in 1984
1,441 sqft lot
$N/A/sqft
$134 monthly 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 |
|---|---|---|
| 2025-07-10 | Sold | $485,000 |
| 2025-05-16 | Pending sale | $485,000 |
| 2025-05-14 | Listed for sale | $485,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-25 | $5100.64 | 7.56% | $440,280 | 4.77% |
| 2023-10-25 | $4742.18 | 9.24% | $420,220 | 10.69% |
| 2022-10-25 | $4341.07 | N/A | $379,630 | 4.31% |
What's Special
Access Only
Listed by: Janet Morgan • Real Broker LLC
Mls Name: CVRMLS
Mls Provider:
Mls ID: #2513514
Disclaimer: All or a portion of the multiple Listing information is provided by the Central Virginia Regional Multiple Listing Service, LLC, from a copyrighted compilation of Listing s. All CVR MLS information provided is deemed reliable but is not guaranteed accurate. The compilation of Listings and each individual Listing are 2025 Central Virginia Regional Multiple Listing Service, LLC. All rights reserved.
