Versailles Plan, 55+ Villas Collection at The Crest at Linton Hall, Bristow, VA, 20136 | 7.05% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Versailles Plan, 55+ Villas Collection at The Crest at Linton Hall, Bristow, VA, 20136 | 7.05% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1980 sft

13342 Marsh Rd, Bealeton, VA, 22712

3 Bed
3 Bath
1200 sft

13375 Silver Hill Rd, Sumerduck, VA, 22742

3 Bed
2 Bath
1711 sft

13388 Newbys Shop Rd, Remington, VA, 22734

3 Bed
3 Bath
2160 sft

67 Horner St, Warrenton, VA, 20186

Nearby investment properties with comparable prices

3 Bed
3 Bath
2736 sft

17205 Bel Pre Rd, Culpeper, VA, 22701

2 Bed
1 Bath
952 sft

8534 Burwell Rd, Catlett, VA, 20119

4 Bed
3 Bath
1676 sft

6373 Farm Ridge Dr, Midland, VA, 22728

3 Bed
2 Bath
2585 sft

562 Tiffany Ct, Warrenton, VA, 20186

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 Bristow at Versailles Plan, 55+ Villas Collection at The Crest at Linton Hall, Bristow, VA, 20136 offers $2,938/mo rent that, after a $2,447/mo payment. Total monthly income is $2,938/mo. Return on cash invested measures 19.54% in year one, and rental yield stands at 7.05% at a $499,990 entry. Equity gained on principal adds $3,226/yr while 5% annual appreciation compounds into $138,138 by year five. Five-year ROI records 100.6% and total cumulative return in cash reaches $166,745. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,938/mo property income versus a $2,447/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Townhouse

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Versailles offers real comfort on one level and makes entertaining easy with the kitchen open on one side to the great room and the other to the dining room. The standard L-shape kitchen includes an eating bar with the option to add an island. The entrance to the large primary suite is located towards the back of the home and includes two closets and en suite with shower. The main level also features a secondary bedroom and full bath with hall entrance, and laundry room off the 1-car garage. The main level of this home also has an alternate layout with the kitchen in the rear of the home including a large island and open to the dining and great room. The optional upper level of this home includes a spacious loft, two additional secondary bedrooms with walk-in closets and a full bath. ? Central kitchen ? Main level primary suite ? One level home with optional upper level

Neighborhood Data

Neighborhood data shown for ZIP Code: 20136, Bristow, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,342 (100%)
Owner Occupied HU	8,489 (90.9%)
Renter Occupied HU	814 ( 8.7%)
Vacant Housing Units	39 ( 0.4%)
Median Home Value	$633,632
Average Home Value	$649,993