Juliet - 4-Level Plan, The Ellipse at Westfields Townhome-Style Condos, Chantilly, VA, 20151 | $1,029/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

Juliet - 4-Level Plan, The Ellipse at Westfields Townhome-Style Condos, Chantilly, VA, 20151 | $1,029/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
3500 sft

15292 Surrey House Way, Centreville, VA, 20120

4 Bed
4 Bath
4516 sft

14353 Northbrook Ln, Gainesville, VA, 20155

5 Bed
4 Bath
4603 sft

12149 Jennell Dr, Bristow, VA, 20136

5 Bed
4 Bath
3318 sft

5769 Pendleton Ln, Warrenton, VA, 20187

Nearby investment properties with comparable prices

4 Bed
4 Bath
1916 sft

10318 Heritage Trail Ct, Manassas, VA, 20109

Beaumont Plan, 55+ Villas Collection at The Crest at Linton Hall

3 Bed
3 Bath
2405 sft

Beaumont Plan, 55+ Villas Collection at The Crest at Linton Hall, Bristow, VA, 20136

3 Bed
4 Bath
2048 sft

9723 Grant Ave, Manassas, VA, 20110

3 Bed
3 Bath
2330 sft

9370 Sarah Mill Ter, Bristow, VA, 20136

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 is $4,616/mo, and annual cash flow is $12,348/yr on $197,397 cash. Return on cash invested measures 26.32% in year one, and rental yield stands at 9.23% at a $599,990 entry. Equity gained on principal adds $3,872/yr while 5% annual appreciation compounds into $165,766 by year five. Five-year ROI records 136.91% and total cumulative return in cash reaches $270,261. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,616/mo property income versus a $2,937/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome Home to The Ellipse at Westfields, The lowest priced 2 and 4 level garage condos in the Westfields area, tucked away in a quiet community full of green space and pocket parks! The Romeo & The Juliet are innovative, back-to-back floor plans that offer all the advantages of condo living without having neighbors above or below. The first floor of this one-car garage home features an inviting flex space and a powder room. On the second floor, a wide open space includes a welcoming great room with an adjoining dining area and a gourmet kitchen with island. The third floor is your private retreat, with a luxury owner's suite featuring a walk-in closet and dual-vanity bath. On the fourth floor, two additional bedrooms share a full bath. You'll love The Romeo & The Juliet.

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