Addley with Basement Plan, Heathcote Village by Del Webb - Villas, Haymarket, VA, 20169 | 5.84% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1042 sft

188 Holden Dr, Manassas Park, VA, 20111

2 Bed
2 Bath
1240 sft

12245 Fairfield House Dr APT 405A, Fairfax, VA, 22033

3 Bed
4 Bath
2224 sft

25449 Morse Dr, Chantilly, VA, 20152

3 Bed
2 Bath
1305 sft

615 Center St APT T3, Herndon, VA, 20170

Nearby investment properties with comparable prices

3 Bed
3 Bath
3309 sft

2301 Gore Dr, Haymarket, VA, 20169

3 Bed
4 Bath
1364 sft

11722 Mossy Creek Ln, Reston, VA, 20191

3 Bed
3 Bath
2157 sft

43497 Farringdon Sq, Ashburn, VA, 20148

3 Bed
2 Bath
1894 sft

44589 York Crest Ter APT 200, Ashburn, VA, 20147

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

Total monthly income equals $3,480/mo. Return on cash invested is 16.01% in year one, and rental yield stands at 5.84% on a $714,990 basis. Equity gained on principal adds $4,614/yr, and 5% annual appreciation accumulates to $197,539 by year five. Five-year ROI measures 81.61% and total cumulative return in cash reaches $191,970. For financing, Ziffy Mortgage’s DSCR program evaluates $3,480/mo property income against a $3,500/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 20169, Haymarket, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,942 (100%)
Owner Occupied HU	9,146 (92.0%)
Renter Occupied HU	612 ( 6.2%)
Vacant Housing Units	184 ( 1.9%)
Median Home Value	$788,654
Average Home Value	$799,321