Emerald Plan, The Ellipse at Westfields Condo Flats, Chantilly, VA, 20151 | $647/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

Emerald Plan, The Ellipse at Westfields Condo Flats, Chantilly, VA, 20151 | $647/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Ruby Plan, The Ellipse at Westfields Condo Flats

2 Bed
2 Bath
1330 sft

Ruby Plan, The Ellipse at Westfields Condo Flats, Chantilly, VA, 20151

Onyx Plan, The Ellipse at Westfields Condo Flats

2 Bed
2 Bath
1495 sft

Onyx Plan, The Ellipse at Westfields Condo Flats, Chantilly, VA, 20151

4 Bed
2 Bath
2007 sft

9366 Fernwood Ct, Manassas, VA, 20110

3 Bed
2 Bath
1368 sft

5127 Albrecht Ln, Warrenton, VA, 20187

Nearby investment properties with comparable prices

3 Bed
4 Bath
2049 sft

10812 Caraway Cir, Manassas, VA, 20109

3 Bed
3 Bath
1602 sft

9677 Swallowtail Ln, Manassas, VA, 20110

2 Bed
3 Bath
1573 sft

8620 Lovelace St, Manassas, VA, 20109

2 Bed
3 Bath
1573 sft

8619 Lovelace St, Manassas, VA, 20109

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

Rental property for sale in Chantilly at Emerald Plan, The Ellipse at Westfields Condo Flats, Chantilly, VA, 20151 priced at $492,385 pairs $3,590/mo rent with $647/mo cash flow after a $2,410/mo payment. Total monthly income equals $3,590/mo, and annual cash flow comes to $7,759/yr on $163,226 invested. Return on cash invested is 24.66% in year one, and rental yield stands at 8.75% on a $492,385 basis. Equity gained on principal adds $3,177/yr, and 5% annual appreciation accumulates to $136,037 by year five. Five-year ROI measures 128.06% and total cumulative return in cash reaches $209,033. For financing, Ziffy Mortgage’s DSCR program evaluates $3,590/mo property income against a $2,410/mo payment instead of your W2s, 1099s, or Tax returns.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to the Ellipse at Westfields, low maintenance, elevator condo flats with secured garage parking close to Rte. 28 & Dulles. The Emerald is a gorgeous condo with style and space to spare. Just off the foyer, the gourmet kitchen features a large island with plenty of room for preparing home cooked meals. The adjoining great room and dining room combine to make an ideal space for gathering with family and friends. A full bath and laundry room are both located off this main area near a spacious bedroom. Your luxurious owner's suite includes its own dual vanity bath and a huge walk-in closet. Step outside and enjoy the fresh air on your large balcony. The Emerald has everything that makes Mosaic a great place to live.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20151, Chantilly, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,454 (100%)
Owner Occupied HU	6,360 (75.2%)
Renter Occupied HU	1,820 (21.5%)
Vacant Housing Units	274 ( 3.2%)
Median Home Value	$749,874
Average Home Value	$773,537