9455 Fairfax Blvd APT 302, Fairfax, VA, 22031 | $962/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

9455 Fairfax Blvd APT 302, Fairfax, VA, 22031 | $962/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3238 sft

9501 Prince William St, Manassas, VA, 20110

2 Bed
2 Bath
1091 sft

8083 Lacy Dr UNIT 101, Manassas, VA, 20109

3 Bed
4 Bath
1960 sft

3071 Antrim Cir, Dumfries, VA, 22026

4 Bed
2 Bath
1732 sft

4210 Granby Rd, Woodbridge, VA, 22193

Nearby investment properties with comparable prices

2 Bed
1 Bath
930 sft

8465 Crozier Ct APT 402, Manassas, VA, 20110

2 Bed
1 Bath
930 sft

9576 Jayhawk Ter APT 401, Manassas, VA, 20110

2 Bed
1 Bath
930 sft

8383 Buttress Ln APT 401, Manassas, VA, 20110

3 Bed
2 Bath
1140 sft

9319 Woodlea Ct, Manassas, VA, 20110

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 Fairfax at 9455 Fairfax Blvd APT 302, Fairfax, VA, 22031 offers a 11.37% rental yield on a $275,000 purchase with $2,606/mo rent. Total monthly income registers $2,606/mo, and a $1,346/mo payment leaves $962/mo available for distribution. Annual cash flow reaches $11,545/yr on $91,163 to close, and return on cash invested stands at 32.57% in year one. Equity gained on principal adds $1,775/yr while 5% annual appreciation supports $75,977 over five years. Portfolio math shows five-year ROI at 170.52% and total cumulative return in cash at $155,447. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,606/mo property income against a $1,346/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1963

N/A lot

$N/A/sqft

No HOA

More details about the property

Quiet and secure on the top 3rd floor . Renovation finished within the last 3 weeks, all the way down to new outlets, new doors, and trim throughout. Kitchen has all new cabinets, new sink, new faucet, new backsplash, new quartz countertops, and new stainless steel appliances (including a fridge with ice maker) and new floor. Bathroom has a new vanity, light fixture, toilet, tile, door, and hardware. The condo has 5 brand new windows, and was freshly painted and has new flooring. HOA fee includes electricity, water, garbage disposal, and heating. The location of this condo is amazing. There is shopping, at least 7 restaurants, a bowling alley and bus stops within a walking distance. The Vienna metro is also close at only 2 miles away. There is even access to 40 miles of paved trails within walking distance where you can bike, run, or walk. Why drive to dinner or shopping when you can just walk?

Neighborhood Data

Neighborhood data shown for ZIP Code: 22031, Fairfax, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,528 (100%)
Owner Occupied HU	7,429 (44.9%)
Renter Occupied HU	7,893 (47.8%)
Vacant Housing Units	1,206 ( 7.3%)
Median Home Value	$843,161
Average Home Value	$880,098