Juliet - Move-In Ready Plan, The Ellipse at Westfields Townhome-Style Condos, Chantilly, VA, 20151 | $379/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 - Move-In Ready Plan, The Ellipse at Westfields Townhome-Style Condos, Chantilly, VA, 20151 | $379/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Montauk Plan, Gallery Park at Westfields

3 Bed
3 Bath
2479 sft

Montauk Plan, Gallery Park at Westfields, Chantilly, VA, 20151

Romeo 4-Level Plan, The Ellipse at Westfields Townhome-Style Condos

3 Bed
3 Bath
2134 sft

Romeo 4-Level Plan, The Ellipse at Westfields Townhome-Style Condos, Chantilly, VA, 20151

Juliet - 4-Level Plan, The Ellipse at Westfields Townhome-Style Condos

3 Bed
3 Bath
2066 sft

Juliet - 4-Level Plan, The Ellipse at Westfields Townhome-Style Condos, Chantilly, VA, 20151

3 Bed
3 Bath
2066 sft

Juliet 4-Level Plan, The Ellipse at Westfields Townhome-Style Condos, Chantilly, VA, 20151

Nearby investment properties with comparable prices

4 Bed
4 Bath
1993 sft

11264 Aristotle St, Manassas, VA, 20109

4 Bed
4 Bath
2916 sft

8645 Adrienne Pl, Manassas, VA, 20110

3 Bed
3 Bath
2789 sft

124 Old Mill Ln, Warrenton, VA, 20186

5 Bed
3 Bath
2034 sft

9732 Copeland Dr, 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

Total monthly income totals $4,086/mo and a $3,035/mo payment preserves $379/mo for cash returns. Annual cash flow comes to $4,552/yr on $203,977 deployed, and return on cash invested reaches 22.29% in year one. Equity gained on principal adds $4,001/yr, and five-year appreciation sums $171,292 alongside rental yield of 7.91%. Five-year ROI measures 115.32% and total cumulative return in cash totals $235,224.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,086/mo property income versus a $3,035/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

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