The Hemlock Plan, Townes at Little River Crossing, Annandale, VA, 22003 | 3.69% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

The Hemlock Plan, Townes at Little River Crossing, Annandale, VA, 22003 | 3.69% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1298 sft

7813 Winona Ct, Annandale, VA, 22003

4 Bed
5 Bath
1873 sft

7838 Francis Dickens Ln, Annandale, VA, 22003

4 Bed
5 Bath
2172 sft

7823 Francis Dickens Ln, Annandale, VA, 22003

4 Bed
3 Bath
1298 sft

4440 Forest Glen Ct #4440, Annandale, VA, 22003

Nearby investment properties with comparable prices

5 Bed
4 Bath
3119 sft

6117 Mountain Springs Ln, Clifton, VA, 20124

3 Bed
4 Bath
3600 sft

12483 Southington Dr, Woodbridge, VA, 22192

4 Bed
4 Bath
3566 sft

9807 Amsterdam St, Lorton, VA, 22079

4 Bed
2 Bath
2112 sft

8301 Crestridge Rd, Fairfax Station, VA, 22039

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 Annandale at The Hemlock Plan, Townes at Little River Crossing, Annandale, VA, 22003 earns from $2,754/mo rent with a $4,380/mo payment. Total monthly income totals $2,754/mo. ROI tracks 9.48% on current figures, and rental yield reads 3.69% at a $894,900 purchase. Equity gained on principal adds $5,775/yr, and 5% annual appreciation supports $247,244 over five years. Five-year ROI reaches 46.61% and total cumulative return in cash sums $137,226. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,754/mo property income instead of your personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

2 QUICK MOVE-IN HOMES REMAIN! The Townes at Little River Crossing offers spacious, low-maintenance townhomes in Annandale, VA, just 1 mile from the Capital Beltway. Featuring 3-4 bedrooms, private backyards, and over 2,400 sq ft, enjoy suburban charm with easy access to shopping, dining, top schools, parks, golf courses, and trails-perfect for comfortable, convenient Northern Virginia living.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22003, Annandale, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,706 (100%)
Owner Occupied HU	13,207 (67.0%)
Renter Occupied HU	5,721 (29.0%)
Vacant Housing Units	778 ( 3.9%)
Median Home Value	$782,364
Average Home Value	$818,871