112 Merlot Dr,Stephenson,VA,22656

Investment Highlights

Investment property for sale in Stephenson at 112 Merlot Dr, Stephenson, VA, 22656 listed at $540,000 pairs $3,596/mo rent with a $2,643/mo payment to leave $368/mo cash flow. Total monthly income runs $3,596/mo, and annual cash flow reaches $4,416/yr on $177,660 cash to close. Return on cash invested measures 22.55% in year one, and rental yield registers 7.99% at a $540,000 basis. Equity gained on principal adds $3,485/yr, and annual property appreciation at 5% supports $149,192 by year five. Five-year ROI tracks 116.66% and total cumulative return in cash totals $207,254. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,596/mo property income relative to a $2,643/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).