Onyx Plan, The Ellipse at Westfields Condo FlatsChantillyVA20151
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
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
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 |
Housing Distribution
Address Breakdown
Residential
8,095
Single Family
6,936
Multi-Family
1,159
Businesses
2,145
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
