120 Lindy Way, Stephenson, VA, 22656 | $176/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1120 sft

179 Robelei Dr, Ranson, WV, 25438

3 Bed
1 Bath
1302 sft

205 Pointfield Dr, Harpers Ferry, WV, 25425

3 Bed
2 Bath
1508 sft

1243 N Frederick Pike, Winchester, VA, 22603

3 Bed
2 Bath
2216 sft

4485 Smokey Hollow Rd, Bloomery, WV, 26817

Nearby investment properties with comparable prices

$ 346,800

ROI

Cash Flow/m

- Bed
- Bath
- sft

Monroe Ave HOMESITE 180, Ranson, WV, 25438

3 Bed
2 Bath
1840 sft

LOT 49 Night Star Terrace Amelia, Kearneysville, WV, 25430

3 Bed
2 Bath
1128 sft

111 Comanche Trl, Winchester, VA, 22602

2 Bed
2 Bath
1443 sft

37 Grainfield Ct, Martinsburg, WV, 25404

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

Rental property for sale in Stephenson at 120 Lindy Way, Stephenson, VA, 22656 priced at $408,000 pairs $2,615/mo rent with $176/mo cash flow after a $1,997/mo payment. Total monthly income equals $2,615/mo, and annual cash flow comes to $2,112/yr on $135,252 invested. Return on cash invested is 21.47% in year one, and rental yield stands at 7.69% on a $408,000 basis. Equity gained on principal adds $2,633/yr, and 5% annual appreciation accumulates to $112,723 by year five. Five-year ROI measures 110.93% and total cumulative return in cash reaches $150,031. For financing, Ziffy Mortgage’s DSCR program evaluates $2,615/mo property income against a $1,997/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 2022

2,000 sqft lot

$N/A/sqft

No HOA