Chappelle Plan, 55+ Villas Collection at The Crest at Linton Hall, Bristow, VA, 20136 | $371/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

Chappelle Plan, 55+ Villas Collection at The Crest at Linton Hall, Bristow, VA, 20136 | $371/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
4472 sft

10985 Southcoate Village Dr, Bealeton, VA, 22712

3 Bed
2 Bath
2792 sft

7587 Myers Ct, Warrenton, VA, 20187

4 Bed
3 Bath
3288 sft

1372 Freeman Dr, Amissville, VA, 20106

4 Bed
5 Bath
4123 sft

18148 Jennifer Way, Jeffersonton, VA, 22724

Nearby investment properties with comparable prices

4 Bed
3 Bath
1840 sft

Coral Plan, Foxhaven, Bealeton, VA, 22712

4 Bed
3 Bath
2748 sft

2960 Revere St, Bealeton, VA, 22712

3 Bed
3 Bath
2246 sft

11505 Bittle Ln, Nokesville, VA, 20181

4 Bed
3 Bath
1720 sft

111 Moser Rd, Warrenton, VA, 20186

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 Chappelle Plan, 55+ Villas Collection at The Crest at Linton Hall, Bristow, VA, 20136 with 5% annual appreciation on a $574,990 basis while $3,808/mo rent supports operations. Total monthly income totals $3,808/mo and a $2,814/mo payment preserves $371/mo for cash returns. Annual cash flow comes to $4,453/yr on $189,172 deployed, and return on cash invested reaches 22.41% in year one. Equity gained on principal adds $3,710/yr, and five-year appreciation sums $158,859 alongside rental yield of 7.95%. Five-year ROI measures 115.98% and total cumulative return in cash totals $219,404.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,808/mo property income versus a $2,814/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Chappelle is a low- maintenance villa that boasts an open concept design. The heart of the home is on the main level with a u-shaped kitchen with a peninsula open to the dining and great room. The kitchen can alternatively be set up with a center large eating bar island that is open to the dining and great room as well. Expand the living space to the outdoors by adding an optional patio off the rear of the great room. Additionally, the main level has a built-in desk, pantry, powder room, coat closet, and large laundry room off the 2-car garage. Located on the main level is a large primary suite featuring two closets and en suite with a shower and shower seat. Alternatively, you can add a soaking tub to the main level primary bathroom. The upper level features two secondary bedrooms, full bath, a large loft, and den but has many options for you to personalize to fit your needs. Options include a large finished storage room, guest suite with en suite, additional full bathroom for bedroom 3, and an alternate layout. The optional alternate layout features a dual primary suite with a sitting room and large en suite and a guest suite with en suite. Personalize this home to make it meet your needs, today and tomorrow. ? U-shape kitchen with peninsula island ? Main level primary suite ? Dual primary suite design 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