11238 Torrie Way APT H, Bealeton, VA, 22712 | $854/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

11238 Torrie Way APT H, Bealeton, VA, 22712 | $854/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

11238 Torrie Way APT C, Bealeton, VA, 22712

Investment Property+ 2 more

2 Bed
2 Bath
954 sft

11497 Alum Springs Rd, Rixeyville, VA, 22737

2 Bed
1 Bath
987 sft

329 Covington St, Culpeper, VA, 22701

3 Bed
2 Bath
1152 sft

29231 Raccoon Ford Rd, Burr Hill, VA, 22433

Nearby investment properties with comparable prices

2 Bed
1 Bath
1534 sft

26445 Rapidan Rd, Rapidan, VA, 22733

3 Bed
2 Bath
1228 sft

596 Meadowbrook Dr, Culpeper, VA, 22701

Investment Property+ 2 more

3 Bed
2 Bath
1144 sft

1833 Picadilly Circus, Culpeper, VA, 22701

2 Bed
2 Bath
936 sft

11238 Torrie Way APT C, 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 11238 Torrie Way APT H, Bealeton, VA, 22712 listed at $218,500 pairs $2,160/mo rent with a $1,069/mo payment to leave $854/mo cash flow. Total monthly income runs $2,160/mo, and annual cash flow reaches $10,251/yr on $72,433 cash to close. Return on cash invested measures 34.06% in year one, and rental yield registers 11.86% at a $218,500 basis. Equity gained on principal adds $1,410/yr, and annual property appreciation at 5% supports $60,368 by year five. Five-year ROI tracks 178.52% and total cumulative return in cash totals $129,308. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,160/mo property income relative to a $1,069/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1990

N/A lot

$N/A/sqft

No HOA

More details about the property

Experience the tranquility of a quiet, well-maintained community while remaining just minutes away from shopping, dining, and major commuter routes. This property is located in Bealeton, a growing suburban area in Fauquier County. Its convenient proximity to U.S. Routes 17 and 15, which lead to Warrenton and Culpeper, as well as I-95, makes it a highly desirable location. This spacious 2-bedroom unit features two full bathrooms, ensuring comfort and convenience. Additionally, it comes with a reserved parking space for your peace of mind. The unit is impeccably maintained, making it a fantastic opportunity to call it your own. Come and see ityou will fall in love and enjoy celebrating special occasions with your loved ones.

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