Versailles Plan, 55+ Villas Collection at The Crest at Linton HallBristowVA20136
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
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
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 |
Housing Distribution
Address Breakdown
Residential
9,412
Single Family
9,412
Multi-Family
0
Businesses
268
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
