








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Stafford at 121 Mountain Path Ln, Stafford, VA, 22554 priced at $815,000 converts $5,216/mo rent into $344/mo cash flow after a $3,989/mo obligation. Total monthly income equals $5,216/mo, and annual cash flow totals $4,129/yr on $268,135 invested. Return on cash invested prints 21.6% in year one, and rental yield reads 7.68% against a $815,000 entry. Equity gained on principal adds $5,259/yr, while 5% annual appreciation compiles into $225,169 by year five. Five-year ROI reaches 111.61% and total cumulative return in cash sums $299,269. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,216/mo property income covering a $3,989/mo payment, not borrower’s personal income.
Single Family
Built in 2022
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 22554, Stafford, VA area.
| 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 |
Residential
22,221
Single Family
21,171
Multi-Family
1,050
Businesses
871
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Stephanie Young • CENTURY 21 New Millennium
Mls Name: Bright MLS
Mls ID: #VAST2044096