Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Bealeton at 11387 Whipkey Dr, Bealeton, VA, 22712 listed at $599,000 pairs $3,787/mo rent with a $2,932/mo payment to leave $206/mo cash flow. Total monthly income runs $3,787/mo, and annual cash flow reaches $2,473/yr on $197,071 cash to close. Return on cash invested measures 21.32% in year one, and rental yield registers 7.59% at a $599,000 basis. Equity gained on principal adds $3,865/yr, and annual property appreciation at 5% supports $165,493 by year five. Five-year ROI tracks 110.1% and total cumulative return in cash totals $216,970. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,787/mo property income relative to a $2,932/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
0.57 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22712, Bealeton, VA area.
| 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 |
Residential
3,692
Single Family
3,648
Multi-Family
44
Businesses
195
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Travis Barber • Carter Realty
Mls Name: Bright MLS
Mls ID: #VAFQ2017212
