113 Timberlake Ter #2Stephens CityVA22655
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Stephens City at 113 Timberlake Ter #2, Stephens City, VA, 22655 listed at $229,000 pairs $1,990/mo rent with a $1,121/mo payment to leave $621/mo cash flow. Total monthly income runs $1,990/mo, and annual cash flow reaches $7,451/yr on $75,914 cash to close. Return on cash invested measures 29.72% in year one, and rental yield registers 10.43% at a $229,000 basis. Equity gained on principal adds $1,478/yr, and annual property appreciation at 5% supports $63,268 by year five. Five-year ROI tracks 155.2% and total cumulative return in cash totals $117,821. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,990/mo property income relative to a $1,121/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Apartment
Built in 1994
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22655, Stephens City, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,040 (100%) |
| Owner Occupied HU | 6,878 (76.1%) |
| Renter Occupied HU | 1,848 (20.4%) |
| Vacant Housing Units | 314 ( 3.5%) |
| Median Home Value | $382,840 |
| Average Home Value | $409,281 |
Housing Distribution
Address Breakdown
Residential
8,677
Single Family
8,671
Multi-Family
6
Businesses
355
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kim Hurst • MarketPlace REALTY
Mls Name: Bright MLS
Mls ID: #VAFV2038726