Brenman Plan, Hensley at Eisenhower Pointe, Alexandria, VA, 22304 | $819/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1090 sft

2122 California St NW #455, Washington, DC, 20008

5 Bed
3 Bath
2010 sft

9001 Fox Lair Dr, Burke, VA, 22015

4 Bed
3 Bath
4040 sft

5001 Edenvale Ct, Waldorf, MD, 20602

3 Bed
1 Bath
2500 sft

4605 Maple Ave, Bethesda, MD, 20814

Nearby investment properties with comparable prices

3 Bed
3 Bath
2000 sft

1217 Ingraham St NW, Washington, DC, 20011

- Bed
- Bath
- sft

302 Hilly St, Greenville, SC, 29607

2 Bed
2 Bath
1096 sft

2705 Farnsworth Dr, Alexandria, VA, 22303

3 Bed
2 Bath
918 sft

1030 Fairmont St NW APT 104, Washington, DC, 20009

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 Alexandria at Brenman Plan, Hensley at Eisenhower Pointe, Alexandria, VA, 22304 offers a 8.93% rental yield on a $744,900 purchase with $5,546/mo rent. Total monthly income registers $5,546/mo, and a $3,646/mo payment leaves $819/mo available for distribution. Annual cash flow reaches $9,828/yr on $245,072 to close, and return on cash invested stands at 24.07% in year one. Equity gained on principal adds $4,807/yr while 5% annual appreciation supports $205,802 over five years. Portfolio math shows five-year ROI at 125.35% and total cumulative return in cash at $307,188. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,546/mo property income against a $3,646/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2025

N/A lot

$N/A/sqft

$274 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 22304, Alexandria, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	24,314 (100%)
Owner Occupied HU	9,329 (38.4%)
Renter Occupied HU	13,537 (55.7%)
Vacant Housing Units	1,448 ( 6.0%)
Median Home Value	$544,734
Average Home Value	$667,328