Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Stafford at 123 Arden Ln, Stafford, VA, 22556 offers a 7.91% rental yield on a $939,500 purchase with $6,192/mo rent. Total monthly income registers $6,192/mo, and a $4,598/mo payment leaves $576/mo available for distribution. Annual cash flow reaches $6,915/yr on $309,096 to close, and return on cash invested stands at 22.3% in year one. Equity gained on principal adds $6,062/yr while 5% annual appreciation supports $259,567 over five years. Portfolio math shows five-year ROI at 115.34% and total cumulative return in cash at $356,513. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,192/mo property income against a $4,598/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
3 Acres lot
$N/A/sqft
No HOA
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: Tom Muldoon • KW Metro Center
Mls Name: Bright MLS
Mls ID: #VAST2042082
