9800 Kingsbridge Dr APT 2, Fairfax, VA, 22031 | $1,207/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

9800 Kingsbridge Dr APT 2, Fairfax, VA, 22031 | $1,207/mo Cash Flow | Ziffy

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2398 sft

17016 Beveridge Dr, Dumfries, VA, 22026

3 Bed
2 Bath
1739 sft

16073 Dancing Leaf Pl, Dumfries, VA, 22025

3 Bed
4 Bath
2875 sft

6183 Amber Ln, Haymarket, VA, 20169

3 Bed
2 Bath
1735 sft

5800 Moonstone Way #3, Haymarket, VA, 20169

Nearby investment properties with comparable prices

3 Bed
3 Bath
1704 sft

10462 Paradise Ct, Manassas, VA, 20109

3 Bed
2 Bath
1284 sft

3519 Bath Ct, Woodbridge, VA, 22193

3 Bed
2 Bath
1296 sft

14807 Anderson Ct, Woodbridge, VA, 22193

1 Bed
1 Bath
736 sft

12804 Fair Briar Ln, Fairfax, VA, 22033

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 9800 Kingsbridge Dr APT 2, Fairfax, VA, 22031 earns $1,207/mo cash flow from $3,479/mo rent with a $1,860/mo payment. Total monthly income totals $3,479/mo, and annual cash flow totals $14,488/yr on $125,970 capital. ROI tracks 31.41% on current figures, and rental yield reads 10.99% at a $380,000 purchase. Equity gained on principal adds $2,452/yr, and 5% annual appreciation supports $104,987 over five years. Five-year ROI reaches 164.26% and total cumulative return in cash sums $206,917. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,479/mo property income instead of your personal income.

Condo

Built in 1973

N/A lot

$N/A/sqft

No HOA

More details about the property

Rare opportunity to own a wonderful 3BR, 2BA in Hawthorne Village, Fairfax. Ground level, walk out to your own private patio. Very convenient location, close to all major roads and shops. NEW waterproof luxury vinyl plank ( LVP) flooring throughout. Recessed lighting in Living Room. Master suite has walk-in closet and full bathroom. Spacious bedrooms with plenty of sunlight. Full size Washer & Dryer inside the unit. Parking right in front of the building, unassigned spaces. Condo management office is located on site and very easy to work with. Condo fee includes the planned cost of HVAC replacement for all condo units. Motivated seller so bring your offers. Seller prefers quick settlement!!!

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