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 9816 Hagel Cir, Lorton, VA, 22079 generates $2,761/mo in rent and, after a $1,835/mo payment, leaves $520/mo in cash flow. Total monthly income is $2,761/mo, and annual cash flow is $6,237/yr on $124,313 invested. Return on cash invested sits at 24.93% in year one, and rental yield is 8.84% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 129.47% and total cumulative return in cash sums $160,947. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,761/mo property income rather than buyer’s personal income.
Townhouse
Built in 1978
482 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: Candyce Astroth • Samson Properties
Mls Name: Bright MLS
Mls ID: #VAFX2269400
