Matisse - 2-Level Plan, Arcola Town Center, Dulles, VA, 20166 | $252/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

Matisse - 2-Level Plan, Arcola Town Center, Dulles, VA, 20166 | $252/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
4397 sft

8069 Crooked Oaks Ct, Gainesville, VA, 20155

4 Bed
4 Bath
2653 sft

6805 Tred Avon Pl, Gainesville, VA, 20155

4 Bed
5 Bath
2799 sft

Ambrose Tree Pl, Aldie, VA, 20105

3 Bed
3 Bath
2225 sft

6287 Aster Haven Cir #8, Haymarket, VA, 20169

Nearby investment properties with comparable prices

3.2.0 C - Cole Plan, The Flats at Heathcote Village by Del Webb

3 Bed
2 Bath
1735 sft

3.2.0 C - Cole Plan, The Flats at Heathcote Village by Del Webb, Haymarket, VA, 20169

3 Bed
2 Bath
1735 sft

5800 Moonstone Way #3, Haymarket, VA, 20169

3 Bed
4 Bath
2132 sft

11870 Benton Lake Rd, Bristow, VA, 20136

3 Bed
4 Bath
2121 sft

3580 Stephensons Hill Ln, Marshall, VA, 20115

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 equals $3,569/mo, and annual cash flow totals $3,021/yr on $182,592 invested. Return on cash invested prints 21.71% in year one, and rental yield reads 7.72% against a $554,990 entry. Equity gained on principal adds $3,581/yr, while 5% annual appreciation compiles into $153,334 by year five. Five-year ROI reaches 112.21% and total cumulative return in cash sums $204,892. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,569/mo property income covering a $2,716/mo payment, not borrower’s personal income.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome home to Ryan Homes at Arcola Town Center! Loudoun County's best value for 2 & 4-level, townhome-style garage condos in the Ashburn area with easy access to commuter routes, shops & dining. For the convenience of condo living, look no further than the Matisse! Enter the Great Room and you're greeted with a light and airy space, open to the kitchen over a breakfast bar. A convenient powder room makes entertaining a breeze. A private garage off the kitchen gives you easy access for groceries. Upstairs a huge owner's bedroom features its own bath with a double bowl vanity, and two walk-in closets for plenty of storage space. Or customize your owner's bath with a Roman shower or even separate tub and shower. The two additional bedrooms are large and have plenty of closet space too. A 4x10 deck is included off of bedroom #3, which is perfect to let the outdoors in. No matter which customizing options you choose, the Matisse is sure to please! *Prices shown generally refer to the base house and do not include any optional features. Photos and/or drawings of homes may show upgraded landscaping, elevations and optional features and may not represent the lowest-priced homes in the community.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20166, Sterling, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,071 (100%)
Owner Occupied HU	2,937 (48.4%)
Renter Occupied HU	2,856 (47.0%)
Vacant Housing Units	278 ( 4.6%)
Median Home Value	$704,199
Average Home Value	$729,534