Onyx Plan, The Ellipse at Westfields Condo Flats, Chantilly, VA, 20151 | $143/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

Onyx Plan, The Ellipse at Westfields Condo Flats, Chantilly, VA, 20151 | $143/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Emerald Plan, The Ellipse at Westfields Condo Flats

2 Bed
2 Bath
1156 sft

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

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

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
2209 sft

10509 Wenrich Trl, Manassas, VA, 20110

Mozart 4-Bedroom Plan, Lomond Village Townhomes

4 Bed
4 Bath
1916 sft

Mozart 4-Bedroom Plan, Lomond Village Townhomes, Manassas, VA, 20109

3 Bed
3 Bath
2172 sft

10103 Wimbledon Ct, Manassas, VA, 20110

3 Bed
2 Bath
1787 sft

7518 Roxbury Ave, 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 Onyx Plan, The Ellipse at Westfields Condo Flats, Chantilly, VA, 20151 priced at $576,580 converts $3,590/mo rent into $143/mo cash flow after a $2,822/mo obligation. Total monthly income equals $3,590/mo, and annual cash flow totals $1,720/yr on $189,695 invested. Return on cash invested prints 20.97% in year one, and rental yield reads 7.47% against a $576,580 entry. Equity gained on principal adds $3,721/yr, while 5% annual appreciation compiles into $159,298 by year five. Five-year ROI reaches 108.22% and total cumulative return in cash sums $205,287. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,590/mo property income covering a $2,822/mo payment, not borrower’s personal income.

Condo

Built in 2024

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 Onyx is a beautifully designed condo floor plan with options for every lifestyle. From the welcoming foyer, a gorgeous kitchen includes an island made for gourmet meals. The expansive great room and dining area are ideal gathering spaces. Enjoy privacy for both you and your guests with a spacious bedroom and a convenient study, both near a full bath and laundry closet. Your luxury owner's suite features two large closets, including a walk-in, as well as a dual vanity bath. An inviting patio lets you enjoy the fresh air from the comfort of home. Come see why The Onyx is can't-miss.one that best suits your life. No worries, though, all of them feature large, accessible balconies; light-filled open floorplans; oversized islands for eating, cooking, working or socializing; and plenty of storage space so you always have what you need right at your fingertips. If there's one thing we know, it's that one size does NOT fit all, and with the Mosaic, it doesn't have to! *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: 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