11256 Torrie Way APT K, Bealeton, VA, 22712 | $677/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

11256 Torrie Way APT K, Bealeton, VA, 22712 | $677/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

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

Currently Rented+ 1 more

2 Bed
3 Bath
1252 sft

573 Cromwell Ct, Culpeper, VA, 22701

Nearby investment properties with comparable prices

3 Bed
2 Bath
1844 sft

16201 Glenhollow Ct, Culpeper, VA, 22701

3 Bed
1 Bath
768 sft

11441 Sperryville Pike, Culpeper, VA, 22701

3 Bed
2 Bath
1306 sft

20126 Batna Rd, Culpeper, VA, 22701

3 Bed
1 Bath
806 sft

21090 Blackjack Rd, 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 Bealeton at 11256 Torrie Way APT K, Bealeton, VA, 22712 uses $82,875 cash to close to unlock $8,126/yr annual cash flow and $677/mo monthly cash flow. Total monthly income runs $2,172/mo, and a $1,224/mo payment keeps the spread at $677/mo. Purchase price stands at $250,000, and rental yield measures 10.43% with $2,172/mo rent. Return on cash invested shows 29.71% in year one, and 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 155.19% and total cumulative return in cash records $128,614. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,172/mo property income covering a $1,224/mo payment rather than investor’s personal income.

Condo

Built in 1990

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to this top-floor gem offering a perfect blend of comfort, style, and convenience. Bathed in natural light, this thoughtfully designed apartment features an open and airy layout that enhances its spacious feel. The updated kitchen boasts modern cabinetry, sleek countertops, and contemporary appliancesideal for both everyday living and entertaining. The bathroom has also been tastefully renovated with stylish finishes and fixtures. Enjoy the tranquility of a quiet, well-maintained community while being just minutes from shopping, dining, and major commuter routes. A reserved parking space adds ease to your daily routine, and the charming, quaint atmosphere makes this home a true retreat. Whether you're a first-time buyer, downsizing, or seeking an investment opportunity, this residence offers exceptional value and livability.

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