Beaumont Plan, 55+ Villas Collection at The Crest at Linton Hall, Bristow, VA, 20136 | $255/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

Beaumont Plan, 55+ Villas Collection at The Crest at Linton Hall, Bristow, VA, 20136 | $255/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
7188 sft

4558 Gates Rd, Warrenton, VA, 20187

5 Bed
6 Bath
4377 sft

9000 Lee Hwy, Warrenton, VA, 20186

4 Bed
4 Bath
3393 sft

364 Preston Dr, Warrenton, VA, 20186

5 Bed
4 Bath
4157 sft

17355 Chatham Ct, Jeffersonton, VA, 22724

Nearby investment properties with comparable prices

4 Bed
3 Bath
2035 sft

0 Lanny Way, Sumerduck, VA, 22742

5 Bed
3 Bath
1136 sft

7212 Princess Anne Ct, Warrenton, VA, 20187

3 Bed
3 Bath
2076 sft

24 Willis Ln, Warrenton, VA, 20186

3 Bed
3 Bath
2390 sft

Pearl Plan, Foxhaven, Bealeton, VA, 22712

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 Bristow at Beaumont Plan, 55+ Villas Collection at The Crest at Linton Hall, Bristow, VA, 20136 at $599,990 posts ROI 21.61% with $255/mo cash flow from $3,842/mo rent. Total monthly income equals $3,842/mo, and annual cash flow records $3,060/yr on $197,397 to close. Return on cash invested measures 21.61% and rental yield reads 7.68% at the current $599,990. Equity gained on principal adds $3,872/yr, and 5% annual appreciation supports $165,766 by year five. Five-year ROI prints 111.68% and total cumulative return in cash totals $220,449.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,842/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Townhouse

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Beaumont is designed for low-maintenace everyday living offering the space you need and none you don't. Upon entering the home to the right is a private powder room and spacious laundry room. Head to the left and the home opens up ? perfect for entertaining. The well-appointed u-shaped kitchen with peninsula is open to the dining room and great room. There is plenty of countertop space and cabinets for storage needs along with a pantry. You have the option to change the layout of the kitchen to feature a large island instead. Add a patio to the great room and expand your entertainment space. The private main level primary bedroom features 2 large walk-in closets, and en suite with dual vanity sinks and shower with a seat. Expand your en suite to include a large soaking tub. The upper level has a large loft, den with optional doors, and secondary bedrooms and full bath. Personalize the upper level to meet your needs by adding a finished storage room, additional third bathroom, guest suite with en suite, or adding a dual primary bedroom on this level with a sitting room and large en suite. This home is ready for your personalization to make it just what you need and want. ? Main-level primary bedroom ? Personalize with options throughout to meet your needs ? Dual primary bedrooms available

Neighborhood Data

Neighborhood data shown for ZIP Code: 20136, Bristow, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,342 (100%)
Owner Occupied HU	8,489 (90.9%)
Renter Occupied HU	814 ( 8.7%)
Vacant Housing Units	39 ( 0.4%)
Median Home Value	$633,632
Average Home Value	$649,993