The Reveron Plan, Homes by Picasso Custom Builders in Clifton, Clifton, VA, 20124 | 5.16% 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 Reveron Plan, Homes by Picasso Custom Builders in Clifton, Clifton, VA, 20124 | 5.16% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3660 sft

11511 Bristersburg Rd, Catlett, VA, 20119

4 Bed
4 Bath
4484 sft

7517 Lees Farm Rd, Clifton, VA, 20124

5 Bed
6 Bath
6420 sft

7018 Centreville Rd, Centreville, VA, 20121

Monet Plan, Homes by Picasso Custom Builders in Clifton

5 Bed
6 Bath
7000 sft

Monet Plan, Homes by Picasso Custom Builders in Clifton, Clifton, VA, 20124

Nearby investment properties with comparable prices

5 Bed
6 Bath
6928 sft

13309 Balmoral Heights Pl, Clifton, VA, 20124

Currently Rented+ 2 more

6 Bed
2 Bath
2216 sft

4249 Midland Rd, Midland, VA, 22728

6 Bed
7 Bath
6790 sft

14800 Fauquier Pines Ct, Nokesville, VA, 20181

5 Bed
7 Bath
8682 sft

12920 Aden Rd, Nokesville, VA, 20181

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 Clifton at The Reveron Plan, Homes by Picasso Custom Builders in Clifton, Clifton, VA, 20124 priced at $1,750,000 converts $7,524/mo rent into after a $8,565/mo obligation. Total monthly income equals $7,524/mo. Return on cash invested prints 14.15% in year one, and rental yield reads 5.16% against a $1,750,000 entry. Equity gained on principal adds $11,292/yr, while 5% annual appreciation compiles into $483,493 by year five. Five-year ROI reaches 71.6% and total cumulative return in cash sums $405,993. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,524/mo property income covering a $8,565/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

PICASSO CUSTOM BUILDERS is a Class-A custom residential design and build company. Sophisticated high profile modern home for the individual that wants a unique one-of a kind design! The Reveron is a Modern main Level Living design that provides a flow through the home the minute you walk through the front door. High end modern Finishes, outdoor Areas, with limitless visual appeal inspired by our Picasso Homes designers. Our objective is to find the best competitive construction costs for vendors and materials while maintaining the HIGHEST level of design integrity. We pride ourselves on delivering high quality, passing through our discounts and all with complete transparency in the management of your Construction Money. Our Transparent Business and Management Model is simple and fair: we work on a Flat Management Fee Basis, based upon the heated living area square footage of your Home Design, consequently there is no Builder/Contractor that will provide you lower costs to build. The Home we build for you are grand, very unique with high quality and something to be proud of, because we will be of what we create for you! Please Note that the Prices shown are for the HOMES ONLY and the lot/land are purchased or provided separately.

Neighborhood Data

Neighborhood data shown for ZIP Code: 20124, Clifton, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,007 (100%)
Owner Occupied HU	4,519 (90.3%)
Renter Occupied HU	304 ( 6.1%)
Vacant Housing Units	184 ( 3.7%)
Median Home Value	$905,550
Average Home Value	$998,756