NEW! Buy and sell safely with virtual options - Learn More
About the Listing KWR8 - 141480,3291458
Investor Opportunity — Cash Flow Today, Massive Upside Tomorrow! Now priced at $900,000, this fully rented, grandfathered single-family home plus duplex in Historic Haymarket delivers immediate returns with huge room for growth. With current rents at $6,100 per month, the property already generates positive cash flow. Using 25% down at a 6.5% rate, monthly expenses including mortgage, taxes, and insurance are approximately $4,973, producing about $1,127 per month in cash flow and an estimated 6% cash-on-cash return on day one. The real upside comes from bringing rents to market. Pro forma rents total $9,100 per month, raising monthly cash flow to over $4,127, generating more than $49,500 in annual cash flow and pushing the cash-on-cash return to an impressive 22%. This rare investment offers a grandfathered multi-unit setup, stable tenants, strong current performance, and a clear, achievable path to dramatically increasing ROI. Opportunities like this in Historic Haymarket are exceptionally hard to find, combining location, cash flow, and long-term upside in one compelling package.
Listing Highlights
Status
Active
Days on Site
99
Property Type
Residential
MLS ®
VAPW2103596
Year Built
1901
Total Square Footage
2,435
Lot/Acreage
0.37
County
Prince William
Neighborhood
Haymarket Town
School District
Prince William County Public Schools
Elementary School
Haymarket
Middle School
Ronald Wilson Reagan
Interior Details
- Bedrooms: 5
- Bathrooms: 4 Full
- Appliances:
- Air Cond: Central A/C
- Heating: Heat Pump(s)
- Fireplaces: 1, 1 Fireplace
- Floor:
- Above Ground Sq Ft: 2435
- Below Ground Sq Ft: 0
- Basement: Partial
- Other: Main Floor Bedrooms: 5
- Water: Well
Exterior Details
- Lot Description: Not New Construction,Horse Property: No
- Garage Capacity: N/A
- Zoning: R4
- Roof:
- Others:
- Sewer: Septic Exists
Financial Details
- Tax Amount: $5,291
- Taxes w/Assessments: N/A
- Tax/Property ID: N/A
- Tax Year: 2022
Payment Calculator
Monthly Payment
- in Principal and Interest
- in Taxes
Years
% Down Payment
% Mortgage Rate
Questions About..
6796 Fayette St Haymarket, VA 20169
Never Miss A New Property
Get notified any time there's a new home on the market in this neighborhood!
Don't worry! We'll never spam you or sell your details. You can unsubscribe whenever you'd like.
Listing Courtesy of -
