115 Brookland Ter APT 12, Winchester, VA, 22602 | $503/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

115 Brookland Ter APT 12, Winchester, VA, 22602 | $503/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
946 sft

208 Opossum Trl, Winchester, VA, 22602

2 Bed
2 Bath
1200 sft

1324 Robinhood Ln, Front Royal, VA, 22630

3 Bed
1 Bath
1044 sft

1114 Ravenwood Rd, Stephens City, VA, 22655

1 Bed
1 Bath
650 sft

0 Winchester Pike, Front Royal, VA, 22630

Nearby investment properties with comparable prices

Investment Property+ 2 more

3 Bed
2 Bath
1200 sft

100 Warren Cir, Stephens City, VA, 22655

3 Bed
1 Bath
920 sft

403 Kerfoot Ave, Front Royal, VA, 22630

Investment Property+ 2 more

1 Bed
1 Bath
740 sft

153 Beckwith Dr, Front Royal, VA, 22630

3 Bed
2 Bath
1200 sft

495 Capon Woods Resort Rd, High View, WV, 26808

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 Winchester at 115 Brookland Ter APT 12, Winchester, VA, 22602 listed at $250,000 pairs $1,998/mo rent with a $1,224/mo payment to leave $503/mo cash flow. Total monthly income runs $1,998/mo, and annual cash flow reaches $6,038/yr on $82,875 cash to close. Return on cash invested measures 27.19% in year one, and rental yield registers 9.59% 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 141.68% and total cumulative return in cash totals $117,418. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,998/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

More details about the property

Penthouse condo in excellent condition and move in ready. The cathedral ceilings and skylights in the living room provide for a bright, cheerful space, while the gas fireplace provides a cozy feel. . Sliding glass doors to a charming balcony with some mountain views provide additional enjoyable space. The interior of the unit includes a dining area, kitchen with electric range, dishwasher, refrigerator, counter microwave and disposer, 2 bedrooms and baths and a laundry room. The first bedroom has lovely bay window and two closets and is located off the hall across from a bath that has a combination tub/shower. The primary bedroom at the end of the hall includes a walk-in closet and an attached bath with a walk-in shower. The utility room is a separate room and includes the washer and dryer. Conveniently located just off of Route 7, close to I-81 and close to shopping and other major routes, makes this an ideal location! (pictures posted are of the unit before painting, and will be replaced once new photos post painting can be obtained) Updates include: December 2019: new washer and dryer; plumbing replaced in 2 bathrooms, and laundry room with copper pipes; tile flooring was installed in the 2 bathrooms and laundry room; some carpet was also replaced; In 2023 New HVAC installed and a new dishwasher was installed; October of 2025, a new electric hot water heater was installed. (painting the week of November 5-walls will be Dover White).Gas fireplace has wall switch for gas logs.

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