117 S Shenandoah Ave #A, Front Royal, VA, 22630 | $186/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

117 S Shenandoah Ave #A, Front Royal, VA, 22630 | $186/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1434 sft

1485 Compton Hollow Rd, Rileyville, VA, 22650

2 Bed
1 Bath
1170 sft

34 Oflinn St, Luray, VA, 22835

2 Bed
1 Bath
1525 sft

196 Bixlers Ferry Rd, Luray, VA, 22835

2 Bed
2 Bath
1464 sft

80 Honeysuckle Ave, Woodstock, VA, 22664

Nearby investment properties with comparable prices

2 Bed
2 Bath
1120 sft

151 E Reservoir Rd, Woodstock, VA, 22664

3 Bed
3 Bath
1500 sft

144 Rae Ct, Luray, VA, 22835

3 Bed
3 Bath
1500 sft

224 Caterpillar Dr, Luray, VA, 22835

3 Bed
3 Bath
1500 sft

171 Caterpillar Dr, Luray, VA, 22835

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 Front Royal at 117 S Shenandoah Ave #A, Front Royal, VA, 22630 with 5% annual appreciation on a $249,000 basis while $1,675/mo rent supports operations. Total monthly income totals $1,675/mo and a $1,219/mo payment preserves $186/mo for cash returns. Annual cash flow comes to $2,235/yr on $82,544 deployed, and return on cash invested reaches 22.62% in year one. Equity gained on principal adds $1,607/yr, and five-year appreciation sums $68,794 alongside rental yield of 8.07%. Five-year ROI measures 117.13% and total cumulative return in cash totals $96,680.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,675/mo property income versus a $1,219/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1980

4,068 sqft lot

$N/A/sqft

No HOA

More details about the property

REDUCED! Twin home offering 2 or 3 bedrooms, full bath upstairs, full bath on lower level with finished walk-out basement. Many new appliances, light fixtures and flooring throughout. 2 bedrooms on upper level and optional family room or 3rd bedroom on lower level. Back deck off kitchen with mountain views. Off street parking area for 2 vehicles. Perfect for first-time buyers or investors! Schedule your showing today

Neighborhood Data

Neighborhood data shown for ZIP Code: 22630, Front Royal, VA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,163 (100%)
Owner Occupied HU	10,842 (71.5%)
Renter Occupied HU	3,198 (21.1%)
Vacant Housing Units	1,123 ( 7.4%)
Median Home Value	$382,136
Average Home Value	$434,469