$900,000

6796 FAYETTE ST, Haymarket, VA 20169

  • 2,435 sqft
  • Property Icon Triplex
  • Property Year Built Icon Built in 1901
  • Property Lot Size Icon0.37acre lot
  • Property Parking Icon —— car garage
  • Property Price Per Square Feet Icon $370/sqft
  • Property List Date Icon Listed 2 months ago

Property Description

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 Status:
Active
Date Added:
September 17, 2025 at 05:00AM
Listing Office:
Keller Williams Realty : 7036791700
Listing Agent:
Sarah A. Reynolds : 7038443464
MLS ID:
VAPW2103984
  • Basement: Partial
  • A/C: Central A/C
  • Heating: Heat Pump(s)Electric
  • Fireplace: FireplaceFireplaces: 1
  • Disability Feature: None
  • General: Above GradeBelow Grade
  • Style: Colonial
  • General: RockStoneOther
  • Originating MLS: BRIGHT_MAIN
  • School District: PRINCE WILLIAM COUNTY PUBLIC SCHOOLS
  • County: PRINCE WILLIAM-VA
  • Zoning: R47297-88-3086
  • Water: Well
  • Sewer: Septic Exists
  • Source: BRIGHT_MAIN

This listing courtesy of Sarah A. Reynolds, Keller Williams Realty

Monthly Payment

$Est. Payment
  • Principal & Interest $
  • Property Taxes $
  • Home Insurance $
  • VA Funding Fee $

Ready to Start a VA Loan?

Get Started Veterans United Home LoansNMLS #1907  †
Get Prequalified »
Interest rates used in the VA mortgage calculator are shown for illustrative purposes only. Your rate may differ based on a variety of factors, including your credit score and the current market conditions. To get your personalized interest rate, start your quote online.

Location

Schools Nearby

H

Haymarket Elementary School

15500 Learning Ln, Haymarket, VA, 20169

Grades KG-5

0.71 miles away

R

Ronald Wilson Reagan Middle School

15801 Tanning House Pl, Haymarket, VA, 20169

Grades 6-8

2.84 miles away

B

Battlefield High School

15000 Graduation Dr, Haymarket, VA, 20169

Grades 9-12

2.54 miles away

Disclaimer: School and School District information courtesy of the National Center for Education Statistics (NCES). School boundaries may change. Proximity to listed schools does not guarantee enrollment eligibility. Contact the school district for more information and exact boundaries.