Picasso - 2-Level Plan, Arcola Town Center, Dulles, VA, 20166 | $613/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

Picasso - 2-Level Plan, Arcola Town Center, Dulles, VA, 20166 | $613/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
3192 sft

13882 Cinch Ln, Gainesville, VA, 20155

3 Bed
3 Bath
2000 sft

7274 Bunker Hill Rd, The Plains, VA, 20198

4 Bed
4 Bath
2669 sft

8785 Partridge Run Way, Bristow, VA, 20136

3 Bed
3 Bath
2610 sft

9373 Crestview Ridge Dr, Bristow, VA, 20136

Nearby investment properties with comparable prices

3 Bed
3 Bath
1760 sft

15908 Mackenzie Manor Dr, Haymarket, VA, 20169

3 Bed
3 Bath
2112 sft

15862 Mackenzie Manor Dr, Haymarket, VA, 20169

4 Bed
4 Bath
2124 sft

13022 Shenvale Cir, Bristow, VA, 20136

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

Total monthly income equals $4,260/mo, and annual cash flow totals $7,358/yr on $200,687 invested. Return on cash invested prints 23.73% in year one, and rental yield reads 8.38% against a $609,990 entry. Equity gained on principal adds $3,936/yr, while 5% annual appreciation compiles into $168,529 by year five. Five-year ROI reaches 123.01% and total cumulative return in cash sums $246,868. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,260/mo property income covering a $2,986/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 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. Perched atop the Matisse, this unique two-level home is designed to be both practical and stylish. Plus, with over 2,400 square feet it offers the space of a single-family home! The first floor features plenty of room and an open floorplan that lets light flow through the entire area. The kitchen is a chef's dream with a huge work island and pantry. An amazing sky lanai off of the great room brings the outdoors in. Upstairs is a truly magnificent owner's suite featuring dual walk-in closets, sitting area, and a bath with an oversized shower, dual vanities and a compartmentalized water closet. You can choose to upgrade to a separate soaking tub and shower for a spa-like feel. Past a convenient linen closet and 2nd floor laundry are two generous bedrooms and a bath with a double bowl vanity. The Picasso comes standard with a one-car garage. *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