Juliet 4-Level Plan, The Ellipse at Westfields Townhome-Style Condos, Chantilly, VA, 20151 | $439/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 | $439/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

Juliet - Move-In Ready Plan, The Ellipse at Westfields Townhome-Style Condos

3 Bed
3 Bath
2066 sft

Juliet - Move-In Ready 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

End Unit Matisse 2-Level Plan, The Ellipse at Westfields Townhome-Style Condos

3 Bed
3 Bath
1608 sft

End Unit Matisse 2-Level Plan, The Ellipse at Westfields Townhome-Style Condos, Chantilly, VA, 20151

Nearby investment properties with comparable prices

3 Bed
4 Bath
2256 sft

8282 Willowbend Turn, Manassas, VA, 20109

3 Bed
3 Bath
1320 sft

6330 James Harris Way, Centreville, VA, 20121

4 Bed
3 Bath
1993 sft

9509 Lincoln Ave, Manassas, VA, 20110

3 Bed
3 Bath
2288 sft

11979 Benton Lake Rd, 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

Rental property for sale in Chantilly at Juliet 4-Level Plan, The Ellipse at Westfields Townhome-Style Condos, Chantilly, VA, 20151 generates $4,086/mo in rent and, after a $2,986/mo payment, leaves $439/mo in cash flow. Total monthly income is $4,086/mo, and annual cash flow is $5,270/yr on $200,687 invested. Return on cash invested sits at 22.69% in year one, and rental yield is 8.04% on a $609,990 entry. Equity gained on principal adds $3,936/yr, while 5% annual appreciation builds toward $168,529 over five years. Five-year ROI reaches 117.44% and total cumulative return in cash sums $235,684. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,086/mo property income rather than buyer’s personal income.

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