12 Bells Ridge DrStaffordVA22554
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
Rental property for sale in Stafford at 12 Bells Ridge Dr, Stafford, VA, 22554 generates $3,665/mo in rent and, after a $2,814/mo payment, leaves $228/mo in cash flow. Total monthly income is $3,665/mo, and annual cash flow is $2,738/yr on $189,142 invested. Return on cash invested sits at 21.51% in year one, and rental yield is 7.65% on a $574,900 entry. Equity gained on principal adds $3,710/yr, while 5% annual appreciation builds toward $158,834 over five years. Five-year ROI reaches 111.12% and total cumulative return in cash sums $210,171. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,665/mo property income rather than buyer’s personal income.
Single Family
Built in 2001
10,184 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22554, Stafford, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,896 (100%) |
| Owner Occupied HU | 17,523 (76.5%) |
| Renter Occupied HU | 4,715 (20.6%) |
| Vacant Housing Units | 658 ( 2.9%) |
| Median Home Value | $529,939 |
| Average Home Value | $569,469 |
Housing Distribution
Address Breakdown
Residential
22,221
Single Family
21,171
Multi-Family
1,050
Businesses
871
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices