112 Heyford Dr, Stephenson, VA, 22656 | $20/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3550 sft

681 Hillman Dr, Winchester, VA, 22601

5 Bed
4 Bath
3478 sft

338 Rustling Leaf Pl, Kearneysville, WV, 25430

3 Bed
3 Bath
2585 sft

685 Gap View Blvd, Harpers Ferry, WV, 25425

3 Bed
2 Bath
- sft

2824 Broadview St, Winchester, VA, 22601

Nearby investment properties with comparable prices

3 Bed
3 Bath
2285 sft

257 Jefferson St, Winchester, VA, 22601

4 Bed
3 Bath
4105 sft

463 Westmoreland Dr, Stephens City, VA, 22655

Sinclair Plan, Single Family at Snowden Bridge

3 Bed
3 Bath
2198 sft

Sinclair Plan, Single Family at Snowden Bridge, Stephenson, VA, 22656

4 Bed
4 Bath
6408 sft

129 Rubens Cir, Martinsburg, WV, 25403

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

Investment property for sale in Stephenson at 112 Heyford Dr, Stephenson, VA, 22656 earns $20/mo cash flow from $3,780/mo rent with a $3,079/mo payment. Total monthly income totals $3,780/mo, and annual cash flow totals $235/yr on $206,941 capital. ROI tracks 20.17% on current figures, and rental yield reads 7.21% at a $629,000 purchase. Equity gained on principal adds $4,059/yr, and 5% annual appreciation supports $173,781 over five years. Five-year ROI reaches 103.95% and total cumulative return in cash sums $215,121. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,780/mo property income instead of your personal income.

Single Family

Built in 2025

8,520 sqft lot

$N/A/sqft

No HOA