Ruby Plan, The Ellipse at Westfields Condo Flats, Chantilly, VA, 20151 | $394/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

Ruby Plan, The Ellipse at Westfields Condo Flats, Chantilly, VA, 20151 | $394/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

Onyx Plan, The Ellipse at Westfields Condo Flats

2 Bed
2 Bath
1495 sft

Onyx 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
1826 sft

5705 Croatan Ct, Centreville, VA, 20120

3 Bed
4 Bath
1990 sft

14533 Kentish Fire St, Gainesville, VA, 20155

3 Bed
4 Bath
2242 sft

7055 Rogue Forest Ln, Gainesville, VA, 20155

3 Bed
3 Bath
1736 sft

8755 Country Ln, Manassas, VA, 20110

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 Ruby Plan, The Ellipse at Westfields Condo Flats, Chantilly, VA, 20151 priced at $534,635 converts $3,590/mo rent into $394/mo cash flow after a $2,617/mo obligation. Total monthly income equals $3,590/mo, and annual cash flow totals $4,726/yr on $175,895 invested. Return on cash invested prints 22.75% in year one, and rental yield reads 8.06% against a $534,635 entry. Equity gained on principal adds $3,450/yr, while 5% annual appreciation compiles into $147,710 by year five. Five-year ROI reaches 117.75% and total cumulative return in cash sums $207,118. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,590/mo property income covering a $2,617/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 to the Ellipse at Westfields, low maintenance, elevator condo flats with secured garage parking close to Rte. 28 & Dulles. It's time to discover The Ruby, a well-appointed condo with so much style and space. In the convenient kitchen, an island offers plenty of room for preparing home cooked meals. The adjoining great room and dining area is an ideal space for welcoming friends. For family or guests, a spacious bedroom and adjoining full bath provide the privacy they desire. Your stunning master suite includes a huge walk in closet and luxurious double vanity bath, along with private access to your own large balcony. No matter your lifestyle needs, The Ruby has you covered.

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