Picasso 2-Level Plan, The Ellipse at Westfields Townhome-Style Condos, Chantilly, VA, 20151 | $1,190/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, The Ellipse at Westfields Townhome-Style Condos, Chantilly, VA, 20151 | $1,190/mo Cash Flow | Ziffy

For Sale

Listed for sale 7 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
4198 sft

6926 Emma Ct, Warrenton, VA, 20187

5 Bed
6 Bath
3422 sft

7296 Burke Ln, Warrenton, VA, 20186

5 Bed
5 Bath
4144 sft

8150 Tenbrook Dr, Gainesville, VA, 20155

4 Bed
3 Bath
3646 sft

6051 Whippoorwill Dr, Warrenton, VA, 20187

Nearby investment properties with comparable prices

4 Bed
4 Bath
2244 sft

8278 Willowbend Turn, Manassas, VA, 20109

3 Bed
4 Bath
2327 sft

10328 Rosini Ct, Manassas, VA, 20110

3 Bed
4 Bath
2277 sft

16006 Pitner St, Haymarket, VA, 20169

3 Bed
3 Bath
2217 sft

5761 Wilshire Dr, Warrenton, VA, 20187

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

Investment property for sale in Chantilly at Picasso 2-Level Plan, The Ellipse at Westfields Townhome-Style Condos, Chantilly, VA, 20151 uses $212,202 cash to close to unlock $14,283/yr annual cash flow and $1,190/mo monthly cash flow. Total monthly income runs $5,046/mo, and a $3,157/mo payment keeps the spread at $1,190/mo. Purchase price stands at $644,990, and rental yield measures 9.39% with $5,046/mo rent. Return on cash invested shows 26.79% in year one, and 5% annual appreciation builds toward $178,199 over five years. Five-year ROI reaches 139.45% and total cumulative return in cash records $295,909. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,046/mo property income covering a $3,157/mo payment rather than investor’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! Perched atop the Matisse, this unique two-level end unit home is designed to be both practical and stylish. The first floor features plenty of room and an open floorplan that lets light flow through the entire area. A living room and separate dining area make entertaining a breeze - or choose the optional study and work from home. A powder room and coat closet are conveniently located just off the stair. The kitchen is a gourmet's dream with huge work island and pantry cabinet. The dinette is perfect for cozy dinners at home and is open to the Family Room. Don't forget to add the fireplace for even more warmth. A covered porch 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.

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