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 Vienna at 9490 Virginia Center Blvd UNIT 127, Vienna, VA, 22181 offers a 9.84% rental yield on a $305,000 purchase with $2,502/mo rent. Total monthly income registers $2,502/mo, and a $1,493/mo payment leaves $679/mo available for distribution. Annual cash flow reaches $8,143/yr on $101,108 to close, and return on cash invested stands at 27.96% in year one. Equity gained on principal adds $1,968/yr while 5% annual appreciation supports $84,266 over five years. Portfolio math shows five-year ROI at 145.77% and total cumulative return in cash at $147,382. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,502/mo property income against a $1,493/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2003
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22181, Vienna, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,459 (100%) |
| Owner Occupied HU | 4,179 (76.6%) |
| Renter Occupied HU | 1,054 (19.3%) |
| Vacant Housing Units | 226 ( 4.1%) |
| Median Home Value | $964,297 |
| Average Home Value | $1,051,409 |
Residential
5,519
Single Family
4,741
Multi-Family
778
Businesses
36
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: Vanessa Couture • ERA Oakcrest Realty, Inc.
Mls Name: Bright MLS
Mls ID: #VAFX2266084
