115 Brookland Ter APT 12WinchesterVA22602
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 Winchester at 115 Brookland Ter APT 12, Winchester, VA, 22602 listed at $250,000 pairs $1,963/mo rent with a $1,224/mo payment to leave $468/mo cash flow. Total monthly income runs $1,963/mo, and annual cash flow reaches $5,618/yr on $82,875 cash to close. Return on cash invested measures 26.69% in year one, and rental yield registers 9.42% at a $250,000 basis. Equity gained on principal adds $1,613/yr, and annual property appreciation at 5% supports $69,070 by year five. Five-year ROI tracks 138.97% and total cumulative return in cash totals $115,174. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,963/mo property income relative to a $1,224/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1998
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22602, Winchester, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,328 (100%) |
| Owner Occupied HU | 10,465 (78.5%) |
| Renter Occupied HU | 2,304 (17.3%) |
| Vacant Housing Units | 559 ( 4.2%) |
| Median Home Value | $396,960 |
| Average Home Value | $432,452 |
Housing Distribution
Address Breakdown
Residential
12,773
Single Family
12,646
Multi-Family
127
Businesses
596
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: D'Arcy Amburn • Colony Realty
Mls Name: Bright MLS
Mls ID: #VAFV2037862