11235 Torrie Way APT B, Bealeton, VA, 22712 | $827/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

11235 Torrie Way APT B, Bealeton, VA, 22712 | $827/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
936 sft

11260 Torrie Way APT G, Bealeton, VA, 22712

2 Bed
2 Bath
936 sft

11256 Torrie Way APT K, Bealeton, VA, 22712

2 Bed
1 Bath
987 sft

329 Covington St, Culpeper, VA, 22701

Investment Property+ 2 more

2 Bed
2 Bath
954 sft

11497 Alum Springs Rd, Rixeyville, VA, 22737

Nearby investment properties with comparable prices

2 Bed
2 Bath
936 sft

11238 Torrie Way APT C, Bealeton, VA, 22712

3 Bed
2 Bath
1228 sft

596 Meadowbrook Dr, Culpeper, VA, 22701

2 Bed
2 Bath
936 sft

11260 Torrie Way APT G, Bealeton, VA, 22712

2 Bed
2 Bath
936 sft

11238 Torrie Way APT H, Bealeton, VA, 22712

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 Bealeton at 11235 Torrie Way APT B, Bealeton, VA, 22712 listed at $224,900 pairs $2,172/mo rent with a $1,101/mo payment to leave $827/mo cash flow. Total monthly income runs $2,172/mo, and annual cash flow reaches $9,928/yr on $74,554 cash to close. Return on cash invested measures 33.23% in year one, and rental yield registers 11.59% at a $224,900 basis. Equity gained on principal adds $1,451/yr, and annual property appreciation at 5% supports $62,136 by year five. Five-year ROI tracks 174.01% and total cumulative return in cash totals $129,733. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,172/mo property income relative to a $1,101/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Apartment

Built in 1990

N/A lot

$N/A/sqft

No HOA

More details about the property

This beautiful ground-level condo is move-in ready and perfectly situated in Bealetonclose to shopping and conveniently located near Route 29 and Route 17 for easy access. Step inside to a spacious split-bedroom floor plan, offering privacy with each bedroom featuring its own attached full bathroom. The second bedroom is currently set up as a home office, making it ideal for remote work or guests. Enjoy cooking in the stylish kitchen, complete with granite countertops and stainless steel appliances, which opens to the cozy dining and living room areaperfect for entertaining or relaxing. Don't miss out on this adorable and accessible condo! Schedule your showing today and prepare to be impressed!

Neighborhood Data

Neighborhood data shown for ZIP Code: 22712, Bealeton, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,926 (100%)
Owner Occupied HU	3,008 (76.6%)
Renter Occupied HU	741 (18.9%)
Vacant Housing Units	177 ( 4.5%)
Median Home Value	$490,210
Average Home Value	$574,192