11223 Beales Branch Ln, Remington, VA, 22734 | $55/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

11223 Beales Branch Ln, Remington, VA, 22734 | $55/mo Cash Flow | Ziffy

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2192 sft

12564 Eggbornsville Rd, Culpeper, VA, 22701

3 Bed
2 Bath
1648 sft

24060 Cedar Mountain Dr, Rapidan, VA, 22733

3 Bed
2 Bath
2241 sft

15395 Rillhurst Dr, Culpeper, VA, 22701

4 Bed
3 Bath
1952 sft

820 Virginia Ave, Culpeper, VA, 22701

Nearby investment properties with comparable prices

3 Bed
2 Bath
1620 sft

13153 Stonehouse Mountain Rd, Culpeper, VA, 22701

3 Bed
2 Bath
1726 sft

9417 Kirtley Trl, Culpeper, VA, 22701

4 Bed
4 Bath
3256 sft

721 Kingsbrook Rd, Culpeper, VA, 22701

4 Bed
4 Bath
4417 sft

2045 Magnolia Cir, Culpeper, VA, 22701

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 Remington at 11223 Beales Branch Ln, Remington, VA, 22734 listed at $548,000 pairs $3,331/mo rent with a $2,682/mo payment to leave $55/mo cash flow. Total monthly income runs $3,331/mo, and annual cash flow reaches $664/yr on $180,292 cash to close. Return on cash invested measures 20.43% in year one, and rental yield registers 7.29% at a $548,000 basis. Equity gained on principal adds $3,536/yr, and annual property appreciation at 5% supports $151,402 by year five. Five-year ROI tracks 105.33% and total cumulative return in cash totals $189,894. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,331/mo property income relative to a $2,682/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1985

1.45 Acres lot

$N/A/sqft

No HOA

More details about the property

Very Motivated Seller No Rent Back Needed! This charming home on a 1.45-acre lot offers the perfect blend of privacy and country living while still being minutes from Route 29, the Village of Remington, and Warrenton. With over 2,200 sq. ft., theres plenty of room to spread out. The main level includes a bedroom, full bath, and a versatile den/office. The spacious recreation room boasts soaring ceilings, recessed lighting, a cozy wood stove, and beautiful Pergo floors. Renovated kitchen with stainless steel appliances, newer cabinets, and a stylish backsplash, overlooking the patio and yard. Upstairs, youll find 3 bedrooms, a full bath, and a large denperfect for relaxation or work-from-home needs. The oversized attached garage provides abundant storage, while the beautifully landscaped backyard is ideal for entertaining, complete with a play area, BBQ grilling space, and plenty of parking. Enjoy a wonderful location surrounded by nature, yet close to everything.

Neighborhood Data

Neighborhood data shown for ZIP Code: 22734, Remington, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,230 (100%)
Owner Occupied HU	930 (75.6%)
Renter Occupied HU	235 (19.1%)
Vacant Housing Units	65 ( 5.3%)
Median Home Value	$372,105
Average Home Value	$409,099