Small Ranch Helmsdale 27 Plan, PCI 22205, Arlington, VA, 22205 | 2.48% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Small Ranch Helmsdale 27 Plan, PCI 22205, Arlington, VA, 22205 | 2.48% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Small Ranch Cromwell 25 Plan, PCI -22207

3 Bed
4 Bath
2500 sft

Small Ranch Cromwell 25 Plan, PCI -22207, Arlington, VA, 22205

3 Bed
4 Bath
3467 sft

Cromwell 2 Plan, PCI -22207, Arlington, VA, 22205

Small Ranch Kirby 24 Model Plan, PCI -22207

3 Bed
3 Bath
2400 sft

Small Ranch Kirby 24 Model Plan, PCI -22207, Arlington, VA, 22205

First Floor Bedroom Homes Plan, PCI -22207

3 Bed
4 Bath
4000 sft

First Floor Bedroom Homes Plan, PCI -22207, Arlington, VA, 22205

Nearby investment properties with comparable prices

Small Ranch Helmsdale 27 Plan, PCI -22207

3 Bed
3 Bath
2700 sft

Small Ranch Helmsdale 27 Plan, PCI -22207, Arlington, VA, 22205

3 Bed
4 Bath
4400 sft

Helmsdale 1 Plan, PCI -22207, Arlington, VA, 22205

3 Bed
4 Bath
4400 sft

Helmsdale 1 Plan, PCI 22205, Arlington, VA, 22205

5 Bed
4 Bath
3999 sft

Blackthorn Plan, PCI -22207, Arlington, VA, 22205

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 Arlington at Small Ranch Helmsdale 27 Plan, PCI 22205, Arlington, VA, 22205 offers a 2.48% rental yield on a $1,854,594 purchase with $3,840/mo rent. 9% in year one. Equity gained on principal adds $11,967/yr while 5% annual appreciation supports $512,390 over five years. Portfolio math shows five-year ROI at 27.33% and total cumulative return in cash at $164,199. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,840/mo property income against a $9,077/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Please note: The listed price is an approximate home price estimate. Tear-down lot allowance (the more expensive the land, the higher the pride will be). Contact us by calling or texting 301-370-6464 or visit www.paramountconstruction.net to get an exact price for building this model on your lot or one of our available lots in Arlington, Bethesda, Chevy Chase, Falls Church, McLean, Potomac, Vienna, or Northwest D.C. You can also download free new home plans when you visit www.paramountconstruction.net. Please note: What's included in the price: Demolition of existing home (up to 3,000 sq ft) Permits Utility connections (assumes standard fees) PCI Standard Finish Specification Package Sod installation (up to 6,000 sq ft) Landscaping Customization: Price depends on the size and finishes you choose. Upgraded finishes: Some photos may display upgraded finishes not included in the listed price. Site costs: May vary based on the specific site conditions. Let us help you build the home of your dreams in your preferred location. Contact us today for more information by calling or texting 301-370-6464 or visiting www.paramountconstruction.net.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22205, Arlington, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,755 (100%)
Owner Occupied HU	5,093 (75.4%)
Renter Occupied HU	1,467 (21.7%)
Vacant Housing Units	195 ( 2.9%)
Median Home Value	$1,147,204
Average Home Value	$1,186,973