10803 Perrin Cir, Spotsylvania, VA, 22551 | $690/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

10803 Perrin Cir, Spotsylvania, VA, 22551 | $690/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 2 more

4 Bed
3 Bath
3875 sft

5501 Oak Ct, Mineral, VA, 23117

6 Bed
4 Bath
3656 sft

15 Tyler Vw, Bumpass, VA, 23024

4 Bed
4 Bath
3060 sft

15513 Chestnut Tree Ct, Mineral, VA, 23117

5 Bed
6 Bath
3712 sft

1183 Daniel Rd, Louisa, VA, 23093

Nearby investment properties with comparable prices

4 Bed
3 Bath
3988 sft

71 Rhett Butler Dr, Bumpass, VA, 23024

3 Bed
3 Bath
2351 sft

1753 N Lakeshore Dr, Louisa, VA, 23093

4 Bed
4 Bath
3614 sft

63 Lake Forest Dr, Mineral, VA, 23117

- Bed
- Bath
- sft

225 Raven Rd, Bumpass, VA, 23024

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 Spotsylvania at 10803 Perrin Cir, Spotsylvania, VA, 22551 generates $4,934/mo in rent and, after a $3,475/mo payment, leaves $690/mo in cash flow. Total monthly income is $4,934/mo, and annual cash flow is $8,278/yr on $233,590 invested. Return on cash invested sits at 23.6% in year one, and rental yield is 8.34% on a $710,000 entry. Equity gained on principal adds $4,582/yr, while 5% annual appreciation builds toward $196,160 over five years. Five-year ROI reaches 122.34% and total cumulative return in cash sums $285,767. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,934/mo property income rather than buyer’s personal income.

Single Family

Built in 1992

0.78 Acres lot

$N/A/sqft

No HOA

More details about the property

Welcome to this charming colonial-style residence, where character and warmth shine throughout. As you step inside, you are welcomed by inviting formal dining and living spaces that reflect the homes unique charm. The sunroom, offering delightful views of the serene wooded lot filled with large trees and lush landscaping, serves as a peaceful retreat for quiet moments. The fully finished basement, featuring a cozy wood-burning stove, is an ideal gathering space for family and friends, brimming with potential for leisure activities. Upstairs, you'll find sunlit bedrooms that create a cozy and welcoming atmosphere, including a beautifully renovated primary suite featuring an updated bathroom and a generous custom walk-in closet. The convenient upstairs laundry room adds practicality to everyday living. This home includes four bedrooms, three and a half bathrooms, a home office, a craft room, and a butler's pantry, providing ample space for modern living. It truly is a delightful sanctuary nestled amidst nature's beauty. Located in the prestigious Fawn Lake community, residents enjoy a resort-style lifestyle with access to a recreational boating lake, sandy beach, community pool and clubhouse, renowned Arnold Palmer golf course, tennis and pickleball courts, soccer and baseball fields, and miles of scenic walking trails. Additional amenities include a dog park, marina, on-site restaurants, playgrounds, and a variety of clubs and activities for all ages. Experience the pinnacle of upscale living where every day feels like a vacation. This property is a must-see for anyone looking to elevate their lifestyle in a vibrant, amenity-rich community. Dont miss your chance to call this beautiful home yours!